Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.9% first-year return on $68,652 initial cash invested.
6.9%
Cash On Cash
8.65%
Cap Rate
1.45
DSCR
$3,620
Rent
$395
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
$68,652
Downpayment
20%
$48,240
Closing costs
1%
$2,412
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,620
Total Expenses
$3,225
Mortgage P&I
33%
$1,199
Property Taxes
4%
$154
Home Insurance
2%
$86
HOA
1%
$48
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905