Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.09% first-year return on $69,996 initial cash invested.
8.09%
Cash On Cash
9.48%
Cap Rate
1.48
DSCR
$4,091
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,996
Downpayment
20%
$49,520
Closing costs
1%
$2,476
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,091
Total Expenses
$3,619
Mortgage P&I
32%
$1,320
Property Taxes
6%
$246
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023