Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.06% first-year return on $79,950 initial cash invested.
2.06%
Cash On Cash
6.97%
Cap Rate
1.2
DSCR
$3,648
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,648
Total Expenses
$3,511
Mortgage P&I
39%
$1,431
Property Taxes
6%
$226
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912