Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.15% first-year return on $70,206 initial cash invested.
2.15%
Cash On Cash
7.6%
Cap Rate
1.2
DSCR
$3,480
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,206
Downpayment
20%
$49,720
Closing costs
1%
$2,486
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,480
Total Expenses
$3,354
Mortgage P&I
38%
$1,310
Property Taxes
8%
$286
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870