Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.54% first-year return on $66,363 initial cash invested.
4.54%
Cash On Cash
8.39%
Cap Rate
1.31
DSCR
$3,347
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,363
Downpayment
20%
$46,060
Closing costs
1%
$2,303
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,347
Total Expenses
$3,096
Mortgage P&I
37%
$1,225
Property Taxes
5%
$182
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837