Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.13% first-year return on $71,130 initial cash invested.
0.13%
Cash On Cash
6.89%
Cap Rate
1.1
DSCR
$2,961
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,130
Downpayment
20%
$50,600
Closing costs
1%
$2,530
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,961
Total Expenses
$2,953
Mortgage P&I
45%
$1,326
Property Taxes
3%
$92
Home Insurance
3%
$86
HOA
1%
$29
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740