Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.79% first-year return on $69,597 initial cash invested.
5.79%
Cash On Cash
8.42%
Cap Rate
1.38
DSCR
$3,366
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,597
Downpayment
20%
$49,140
Closing costs
1%
$2,457
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,366
Total Expenses
$3,030
Mortgage P&I
37%
$1,252
Property Taxes
2%
$73
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842