Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.39% first-year return on $69,681 initial cash invested.
3.39%
Cash On Cash
8%
Cap Rate
1.25
DSCR
$3,374
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,681
Downpayment
20%
$49,220
Closing costs
1%
$2,461
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$3,177
Mortgage P&I
39%
$1,309
Property Taxes
5%
$168
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844