Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.82% first-year return on $69,051 initial cash invested.
2.82%
Cash On Cash
7.76%
Cap Rate
1.23
DSCR
$3,293
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,051
Downpayment
20%
$48,620
Closing costs
1%
$2,431
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,293
Total Expenses
$3,131
Mortgage P&I
39%
$1,278
Property Taxes
6%
$184
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$823