Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.97% first-year return on $70,626 initial cash invested.
0.97%
Cash On Cash
6.72%
Cap Rate
1.15
DSCR
$3,085
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,626
Downpayment
20%
$50,120
Closing costs
1%
$2,506
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,085
Total Expenses
$3,028
Mortgage P&I
40%
$1,224
Property Taxes
7%
$219
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771