Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.26% first-year return on $67,392 initial cash invested.
7.26%
Cash On Cash
9.05%
Cap Rate
1.46
DSCR
$3,768
Rent
$408
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,392
Downpayment
20%
$47,040
Closing costs
1%
$2,352
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$3,360
Mortgage P&I
32%
$1,215
Property Taxes
7%
$252
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942