Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.24% first-year return on $66,153 initial cash invested.
4.24%
Cash On Cash
7.67%
Cap Rate
1.31
DSCR
$2,895
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,153
Downpayment
20%
$45,860
Closing costs
1%
$2,293
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,895
Total Expenses
$2,661
Mortgage P&I
39%
$1,115
Property Taxes
3%
$74
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724