Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.36% first-year return on $67,602 initial cash invested.
0.36%
Cash On Cash
6.74%
Cap Rate
1.12
DSCR
$3,142
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,602
Downpayment
20%
$47,240
Closing costs
1%
$2,362
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,142
Total Expenses
$3,122
Mortgage P&I
38%
$1,181
Property Taxes
11%
$348
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786