Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.68% first-year return on $76,149 initial cash invested.
0.68%
Cash On Cash
6.78%
Cap Rate
1.12
DSCR
$3,103
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,149
Downpayment
20%
$55,380
Closing costs
1%
$2,769
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,103
Total Expenses
$3,060
Mortgage P&I
45%
$1,398
Property Taxes
2%
$75
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776