Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.34% first-year return on $66,300 initial cash invested.
0.34%
Cash On Cash
6.96%
Cap Rate
1.11
DSCR
$2,776
Rent
$19
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
6.8%
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
$2,776
Total Expenses
$2,757
Mortgage P&I
43%
$1,204
Property Taxes
5%
$141
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694