Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.92% first-year return on $66,300 initial cash invested.
1.92%
Cash On Cash
7.58%
Cap Rate
1.19
DSCR
$3,247
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,247
Total Expenses
$3,141
Mortgage P&I
37%
$1,216
Property Taxes
9%
$286
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812