Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.88% first-year return on $59,916 initial cash invested.
2.88%
Cash On Cash
7.71%
Cap Rate
1.26
DSCR
$2,925
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,916
Downpayment
20%
$39,920
Closing costs
1%
$1,996
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$2,781
Mortgage P&I
35%
$1,022
Property Taxes
10%
$278
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731