Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.25% first-year return on $69,702 initial cash invested.
6.25%
Cash On Cash
8.85%
Cap Rate
1.39
DSCR
$3,751
Rent
$363
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,702
Downpayment
20%
$49,240
Closing costs
1%
$2,462
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,751
Total Expenses
$3,388
Mortgage P&I
35%
$1,302
Property Taxes
5%
$204
Home Insurance
1%
$52
HOA
1%
$29
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938