Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.42% first-year return on $72,957 initial cash invested.
2.42%
Cash On Cash
7.07%
Cap Rate
1.22
DSCR
$3,320
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,957
Downpayment
20%
$52,340
Closing costs
1%
$2,617
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,320
Total Expenses
$3,173
Mortgage P&I
38%
$1,262
Property Taxes
6%
$213
Home Insurance
3%
$94
HOA
0%
$10
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830