Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.57% first-year return on $61,239 initial cash invested.
2.57%
Cash On Cash
7.63%
Cap Rate
1.23
DSCR
$2,823
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,239
Downpayment
20%
$41,180
Closing costs
1%
$2,059
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,823
Total Expenses
$2,692
Mortgage P&I
38%
$1,065
Property Taxes
7%
$198
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706