Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.23% first-year return on $68,400 initial cash invested.
1.23%
Cash On Cash
6.68%
Cap Rate
1.16
DSCR
$2,866
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,866
Total Expenses
$2,796
Mortgage P&I
40%
$1,151
Property Taxes
6%
$185
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716