Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.13% first-year return on $65,544 initial cash invested.
6.13%
Cash On Cash
8.4%
Cap Rate
1.41
DSCR
$3,225
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,544
Downpayment
20%
$45,280
Closing costs
1%
$2,264
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,225
Total Expenses
$2,890
Mortgage P&I
35%
$1,120
Property Taxes
4%
$142
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806