Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.43% first-year return on $67,077 initial cash invested.
3.43%
Cash On Cash
7.89%
Cap Rate
1.27
DSCR
$3,255
Rent
$192
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,077
Downpayment
20%
$46,740
Closing costs
1%
$2,337
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,255
Total Expenses
$3,063
Mortgage P&I
37%
$1,214
Property Taxes
6%
$203
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814