Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.45% first-year return on $65,481 initial cash invested.
4.45%
Cash On Cash
7.95%
Cap Rate
1.32
DSCR
$2,906
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,481
Downpayment
20%
$45,220
Closing costs
1%
$2,261
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$2,663
Mortgage P&I
39%
$1,139
Property Taxes
2%
$50
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726