Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.08% first-year return on $67,119 initial cash invested.
4.08%
Cash On Cash
8.11%
Cap Rate
1.29
DSCR
$3,107
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,119
Downpayment
20%
$46,780
Closing costs
1%
$2,339
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,107
Total Expenses
$2,879
Mortgage P&I
40%
$1,228
Property Taxes
3%
$78
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777