Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.47% first-year return on $69,492 initial cash invested.
0.47%
Cash On Cash
6.76%
Cap Rate
1.11
DSCR
$2,647
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,492
Downpayment
20%
$49,040
Closing costs
1%
$2,452
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,647
Total Expenses
$2,620
Mortgage P&I
47%
$1,248
Property Taxes
2%
$49
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662