Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.43% first-year return on $66,300 initial cash invested.
1.43%
Cash On Cash
6.65%
Cap Rate
1.17
DSCR
$2,608
Rent
$79
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,608
Total Expenses
$2,529
Mortgage P&I
42%
$1,092
Property Taxes
4%
$106
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652