Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.09% first-year return on $60,777 initial cash invested.
7.09%
Cash On Cash
9.32%
Cap Rate
1.45
DSCR
$3,358
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,777
Downpayment
20%
$40,740
Closing costs
1%
$2,037
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$2,999
Mortgage P&I
32%
$1,089
Property Taxes
7%
$237
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840