Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.24% first-year return on $66,699 initial cash invested.
6.24%
Cash On Cash
8.58%
Cap Rate
1.44
DSCR
$4,050
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,699
Downpayment
20%
$46,380
Closing costs
1%
$2,319
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,050
Total Expenses
$3,703
Mortgage P&I
28%
$1,150
Property Taxes
13%
$546
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012