Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.74% first-year return on $66,342 initial cash invested.
3.74%
Cash On Cash
7.56%
Cap Rate
1.29
DSCR
$2,947
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,342
Downpayment
20%
$46,040
Closing costs
1%
$2,302
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,947
Total Expenses
$2,740
Mortgage P&I
38%
$1,126
Property Taxes
3%
$97
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737