Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.8% first-year return on $69,828 initial cash invested.
3.8%
Cash On Cash
7.91%
Cap Rate
1.29
DSCR
$3,596
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,828
Downpayment
20%
$49,360
Closing costs
1%
$2,468
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,596
Total Expenses
$3,375
Mortgage P&I
35%
$1,261
Property Taxes
8%
$300
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$899