Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.76% first-year return on $69,450 initial cash invested.
0.76%
Cash On Cash
6.48%
Cap Rate
1.13
DSCR
$2,614
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,614
Total Expenses
$2,570
Mortgage P&I
45%
$1,175
Property Taxes
2%
$53
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654