Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.95% first-year return on $66,951 initial cash invested.
4.95%
Cash On Cash
8.04%
Cap Rate
1.35
DSCR
$3,126
Rent
$276
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,951
Downpayment
20%
$46,620
Closing costs
1%
$2,331
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,126
Total Expenses
$2,850
Mortgage P&I
37%
$1,160
Property Taxes
3%
$107
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782