Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.34% first-year return on $66,279 initial cash invested.
2.34%
Cash On Cash
7.29%
Cap Rate
1.21
DSCR
$2,832
Rent
$129
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,832
Total Expenses
$2,703
Mortgage P&I
41%
$1,155
Property Taxes
4%
$109
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708