Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 10% first-year return on $78,858 initial cash invested.
10%
Cash On Cash
9.46%
Cap Rate
1.59
DSCR
$4,865
Rent
$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,858
Downpayment
20%
$57,960
Closing costs
1%
$2,898
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,865
Total Expenses
$4,208
Mortgage P&I
29%
$1,433
Property Taxes
5%
$245
Home Insurance
2%
$114
HOA
2%
$80
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,216