Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.01% first-year return on $66,279 initial cash invested.
3.01%
Cash On Cash
7.81%
Cap Rate
1.24
DSCR
$3,054
Rent
$166
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,054
Total Expenses
$2,888
Mortgage P&I
40%
$1,208
Property Taxes
4%
$134
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764