Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.32% first-year return on $64,200 initial cash invested.
2.32%
Cash On Cash
7.46%
Cap Rate
1.22
DSCR
$3,132
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,132
Total Expenses
$3,008
Mortgage P&I
36%
$1,118
Property Taxes
9%
$273
Home Insurance
3%
$79
HOA
1%
$35
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$783