Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.17% first-year return on $78,711 initial cash invested.
3.17%
Cash On Cash
7.36%
Cap Rate
1.24
DSCR
$3,482
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,711
Downpayment
20%
$57,820
Closing costs
1%
$2,891
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$3,274
Mortgage P&I
41%
$1,427
Property Taxes
2%
$75
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870