Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.82% first-year return on $66,111 initial cash invested.
7.82%
Cash On Cash
9.37%
Cap Rate
1.47
DSCR
$3,504
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,111
Downpayment
20%
$45,820
Closing costs
1%
$2,291
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,504
Total Expenses
$3,073
Mortgage P&I
35%
$1,218
Property Taxes
3%
$91
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876