Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.14% first-year return on $59,895 initial cash invested.
2.14%
Cash On Cash
7.55%
Cap Rate
1.21
DSCR
$2,802
Rent
$107
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,895
Downpayment
20%
$39,900
Closing costs
1%
$1,995
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,802
Total Expenses
$2,695
Mortgage P&I
37%
$1,036
Property Taxes
9%
$245
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700