Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.38% first-year return on $66,930 initial cash invested.
2.38%
Cash On Cash
7.27%
Cap Rate
1.22
DSCR
$3,142
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,930
Downpayment
20%
$46,600
Closing costs
1%
$2,330
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,142
Total Expenses
$3,009
Mortgage P&I
37%
$1,153
Property Taxes
8%
$265
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786