Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.06% first-year return on $60,357 initial cash invested.
4.06%
Cash On Cash
7.71%
Cap Rate
1.31
DSCR
$2,660
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,357
Downpayment
20%
$40,340
Closing costs
1%
$2,017
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,660
Total Expenses
$2,456
Mortgage P&I
37%
$986
Property Taxes
4%
$103
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665