Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.95% first-year return on $68,883 initial cash invested.
4.95%
Cash On Cash
8.05%
Cap Rate
1.35
DSCR
$3,380
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,883
Downpayment
20%
$48,460
Closing costs
1%
$2,423
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,380
Total Expenses
$3,096
Mortgage P&I
36%
$1,206
Property Taxes
5%
$180
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845