Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.09% first-year return on $65,229 initial cash invested.
1.09%
Cash On Cash
7.24%
Cap Rate
1.15
DSCR
$2,822
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$2,763
Mortgage P&I
42%
$1,184
Property Taxes
5%
$145
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706