Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.45% first-year return on $67,350 initial cash invested.
6.45%
Cash On Cash
8.45%
Cap Rate
1.43
DSCR
$3,319
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,319
Total Expenses
$2,957
Mortgage P&I
35%
$1,159
Property Taxes
3%
$113
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830