Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.06% first-year return on $84,213 initial cash invested.
4.06%
Cash On Cash
7.84%
Cap Rate
1.29
DSCR
$4,369
Rent
$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,213
Downpayment
20%
$63,060
Closing costs
1%
$3,153
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,369
Total Expenses
$4,084
Mortgage P&I
37%
$1,601
Property Taxes
6%
$266
Home Insurance
3%
$112
HOA
0%
$8
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092