Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.97% first-year return on $69,051 initial cash invested.
4.97%
Cash On Cash
8.42%
Cap Rate
1.33
DSCR
$3,531
Rent
$286
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
$3,531
Total Expenses
$3,245
Mortgage P&I
36%
$1,278
Property Taxes
5%
$184
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883