Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.21% first-year return on $65,229 initial cash invested.
4.21%
Cash On Cash
8.2%
Cap Rate
1.3
DSCR
$3,079
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,079
Total Expenses
$2,850
Mortgage P&I
38%
$1,185
Property Taxes
3%
$107
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770