Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.71% first-year return on $66,825 initial cash invested.
1.71%
Cash On Cash
7.44%
Cap Rate
1.17
DSCR
$2,920
Rent
$95
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
$66,825
Downpayment
20%
$46,500
Closing costs
1%
$2,325
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,920
Total Expenses
$2,825
Mortgage P&I
42%
$1,229
Property Taxes
4%
$113
Home Insurance
3%
$81
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730