Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.23% first-year return on $65,250 initial cash invested.
4.23%
Cash On Cash
7.95%
Cap Rate
1.31
DSCR
$3,042
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,042
Total Expenses
$2,812
Mortgage P&I
37%
$1,139
Property Taxes
4%
$134
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760