Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.54% first-year return on $67,140 initial cash invested.
2.54%
Cash On Cash
7.27%
Cap Rate
1.24
DSCR
$3,322
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,140
Downpayment
20%
$46,800
Closing costs
1%
$2,340
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,322
Total Expenses
$3,180
Mortgage P&I
34%
$1,142
Property Taxes
9%
$304
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830