Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.92% first-year return on $65,796 initial cash invested.
4.92%
Cash On Cash
8.11%
Cap Rate
1.34
DSCR
$3,051
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,796
Downpayment
20%
$45,520
Closing costs
1%
$2,276
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,051
Total Expenses
$2,781
Mortgage P&I
38%
$1,146
Property Taxes
3%
$90
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763