Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.59% first-year return on $68,610 initial cash invested.
6.59%
Cash On Cash
8.58%
Cap Rate
1.45
DSCR
$3,942
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,610
Downpayment
20%
$48,200
Closing costs
1%
$2,410
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,942
Total Expenses
$3,565
Mortgage P&I
30%
$1,188
Property Taxes
10%
$377
Home Insurance
2%
$94
HOA
0%
$13
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986