Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.94% first-year return on $70,143 initial cash invested.
9.94%
Cash On Cash
9.95%
Cap Rate
1.57
DSCR
$4,252
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,143
Downpayment
20%
$49,660
Closing costs
1%
$2,483
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,252
Total Expenses
$3,671
Mortgage P&I
31%
$1,307
Property Taxes
6%
$235
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,063