Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.69% first-year return on $67,371 initial cash invested.
0.69%
Cash On Cash
7.22%
Cap Rate
1.13
DSCR
$3,123
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,371
Downpayment
20%
$47,020
Closing costs
1%
$2,351
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,123
Total Expenses
$3,084
Mortgage P&I
40%
$1,251
Property Taxes
8%
$252
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781