Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.44% first-year return on $68,400 initial cash invested.
1.44%
Cash On Cash
7.24%
Cap Rate
1.17
DSCR
$3,163
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,163
Total Expenses
$3,081
Mortgage P&I
39%
$1,239
Property Taxes
8%
$239
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791