Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.85% first-year return on $68,043 initial cash invested.
7.85%
Cash On Cash
8.9%
Cap Rate
1.52
DSCR
$3,925
Rent
$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,043
Downpayment
20%
$47,660
Closing costs
1%
$2,383
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,925
Total Expenses
$3,480
Mortgage P&I
30%
$1,166
Property Taxes
9%
$337
Home Insurance
2%
$93
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$981