Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.96% first-year return on $74,091 initial cash invested.
0.96%
Cash On Cash
7.11%
Cap Rate
1.14
DSCR
$3,414
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,091
Downpayment
20%
$53,420
Closing costs
1%
$2,671
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,414
Total Expenses
$3,355
Mortgage P&I
41%
$1,387
Property Taxes
8%
$262
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854