Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.07% first-year return on $74,784 initial cash invested.
6.07%
Cash On Cash
8.14%
Cap Rate
1.4
DSCR
$3,710
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,784
Downpayment
20%
$54,080
Closing costs
1%
$2,704
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,710
Total Expenses
$3,332
Mortgage P&I
35%
$1,308
Property Taxes
4%
$149
Home Insurance
3%
$95
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$928