Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.64% first-year return on $69,450 initial cash invested.
0.64%
Cash On Cash
7.31%
Cap Rate
1.13
DSCR
$3,424
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,424
Total Expenses
$3,387
Mortgage P&I
39%
$1,319
Property Taxes
9%
$316
Home Insurance
3%
$86
HOA
1%
$22
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856