Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.55% first-year return on $66,615 initial cash invested.
5.55%
Cash On Cash
8.9%
Cap Rate
1.36
DSCR
$3,624
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,624
Total Expenses
$3,316
Mortgage P&I
35%
$1,263
Property Taxes
6%
$231
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906