Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.31% first-year return on $72,789 initial cash invested.
3.31%
Cash On Cash
7.36%
Cap Rate
1.26
DSCR
$3,279
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,789
Downpayment
20%
$52,180
Closing costs
1%
$2,609
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$3,078
Mortgage P&I
39%
$1,268
Property Taxes
4%
$131
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820