Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.44% first-year return on $68,883 initial cash invested.
9.44%
Cash On Cash
9.66%
Cap Rate
1.56
DSCR
$3,919
Rent
$542
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
6.7%
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
$3,919
Total Expenses
$3,377
Mortgage P&I
32%
$1,251
Property Taxes
4%
$157
Home Insurance
2%
$87
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980