Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.28% first-year return on $68,841 initial cash invested.
2.28%
Cash On Cash
6.99%
Cap Rate
1.21
DSCR
$2,908
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,841
Downpayment
20%
$48,420
Closing costs
1%
$2,421
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,908
Total Expenses
$2,777
Mortgage P&I
40%
$1,164
Property Taxes
4%
$108
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727