Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.69% first-year return on $68,631 initial cash invested.
2.69%
Cash On Cash
7.82%
Cap Rate
1.22
DSCR
$3,299
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,631
Downpayment
20%
$48,220
Closing costs
1%
$2,411
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,299
Total Expenses
$3,145
Mortgage P&I
39%
$1,286
Property Taxes
6%
$188
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825