Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.87% first-year return on $67,329 initial cash invested.
1.87%
Cash On Cash
7.42%
Cap Rate
1.18
DSCR
$2,930
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$2,825
Mortgage P&I
42%
$1,231
Property Taxes
4%
$106
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732