Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.93% first-year return on $68,526 initial cash invested.
0.93%
Cash On Cash
6.77%
Cap Rate
1.14
DSCR
$2,887
Rent
$53
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,526
Downpayment
20%
$48,120
Closing costs
1%
$2,406
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,887
Total Expenses
$2,834
Mortgage P&I
41%
$1,189
Property Taxes
6%
$174
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$722