Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.22% first-year return on $69,030 initial cash invested.
4.22%
Cash On Cash
7.59%
Cap Rate
1.31
DSCR
$2,962
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,030
Downpayment
20%
$48,600
Closing costs
1%
$2,430
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$2,719
Mortgage P&I
40%
$1,175
Property Taxes
1%
$36
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740