Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.67% first-year return on $70,311 initial cash invested.
5.67%
Cash On Cash
8.18%
Cap Rate
1.4
DSCR
$3,743
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,311
Downpayment
20%
$49,820
Closing costs
1%
$2,491
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,743
Total Expenses
$3,411
Mortgage P&I
32%
$1,216
Property Taxes
8%
$292
Home Insurance
2%
$88
HOA
0%
$18
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936