Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.48% first-year return on $69,996 initial cash invested.
3.48%
Cash On Cash
7.64%
Cap Rate
1.27
DSCR
$3,355
Rent
$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,996
Downpayment
20%
$49,520
Closing costs
1%
$2,476
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,355
Total Expenses
$3,152
Mortgage P&I
37%
$1,239
Property Taxes
6%
$212
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839