Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.89% first-year return on $65,502 initial cash invested.
4.89%
Cash On Cash
8.01%
Cap Rate
1.35
DSCR
$3,069
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,502
Downpayment
20%
$45,240
Closing costs
1%
$2,262
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,069
Total Expenses
$2,802
Mortgage P&I
36%
$1,120
Property Taxes
4%
$127
Home Insurance
2%
$65
HOA
1%
$17
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767