Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.15% first-year return on $67,350 initial cash invested.
5.15%
Cash On Cash
8.15%
Cap Rate
1.36
DSCR
$3,280
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,280
Total Expenses
$2,991
Mortgage P&I
36%
$1,177
Property Taxes
5%
$158
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820