Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.05% first-year return on $69,093 initial cash invested.
9.05%
Cash On Cash
9.66%
Cap Rate
1.53
DSCR
$3,967
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,093
Downpayment
20%
$48,660
Closing costs
1%
$2,433
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,967
Total Expenses
$3,446
Mortgage P&I
32%
$1,279
Property Taxes
4%
$174
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992