Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.8% first-year return on $64,830 initial cash invested.
0.8%
Cash On Cash
7.08%
Cap Rate
1.12
DSCR
$2,494
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,830
Downpayment
20%
$44,600
Closing costs
1%
$2,230
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,494
Total Expenses
$2,451
Mortgage P&I
47%
$1,172
Property Taxes
0%
$1
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624