Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.93% first-year return on $69,660 initial cash invested.
1.93%
Cash On Cash
7.5%
Cap Rate
1.18
DSCR
$3,084
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,660
Downpayment
20%
$49,200
Closing costs
1%
$2,460
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,084
Total Expenses
$2,972
Mortgage P&I
42%
$1,303
Property Taxes
3%
$101
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771