Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.3% first-year return on $73,062 initial cash invested.
3.3%
Cash On Cash
7.46%
Cap Rate
1.26
DSCR
$3,277
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,062
Downpayment
20%
$52,440
Closing costs
1%
$2,622
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,277
Total Expenses
$3,076
Mortgage P&I
40%
$1,297
Property Taxes
3%
$110
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819