Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.57% first-year return on $70,080 initial cash invested.
2.57%
Cash On Cash
7.65%
Cap Rate
1.21
DSCR
$3,208
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,080
Downpayment
20%
$49,600
Closing costs
1%
$2,480
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,208
Total Expenses
$3,058
Mortgage P&I
41%
$1,303
Property Taxes
4%
$128
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802