Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.16% first-year return on $66,846 initial cash invested.
3.16%
Cash On Cash
8%
Cap Rate
1.26
DSCR
$3,614
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,846
Downpayment
20%
$46,520
Closing costs
1%
$2,326
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,614
Total Expenses
$3,438
Mortgage P&I
34%
$1,230
Property Taxes
11%
$390
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904