Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.62% first-year return on $76,170 initial cash invested.
3.62%
Cash On Cash
7.47%
Cap Rate
1.27
DSCR
$3,505
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,170
Downpayment
20%
$55,400
Closing costs
1%
$2,770
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,505
Total Expenses
$3,275
Mortgage P&I
39%
$1,354
Property Taxes
4%
$141
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876