Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.03% first-year return on $67,350 initial cash invested.
3.03%
Cash On Cash
7.53%
Cap Rate
1.26
DSCR
$3,348
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,348
Total Expenses
$3,178
Mortgage P&I
35%
$1,170
Property Taxes
10%
$319
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837