Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.3% first-year return on $66,846 initial cash invested.
9.3%
Cash On Cash
9.9%
Cap Rate
1.56
DSCR
$4,270
Rent
$518
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
$4,270
Total Expenses
$3,752
Mortgage P&I
29%
$1,230
Property Taxes
9%
$390
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068