Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.49% first-year return on $67,287 initial cash invested.
4.49%
Cash On Cash
8.23%
Cap Rate
1.31
DSCR
$3,186
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,287
Downpayment
20%
$46,940
Closing costs
1%
$2,347
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,186
Total Expenses
$2,934
Mortgage P&I
39%
$1,231
Property Taxes
3%
$93
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796