Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.51% first-year return on $64,599 initial cash invested.
9.51%
Cash On Cash
9.89%
Cap Rate
1.57
DSCR
$3,733
Rent
$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,733
Total Expenses
$3,221
Mortgage P&I
31%
$1,168
Property Taxes
5%
$176
Home Insurance
2%
$80
HOA
0%
$6
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933