Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.17% first-year return on $61,974 initial cash invested.
8.17%
Cash On Cash
8.95%
Cap Rate
1.56
DSCR
$3,520
Rent
$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,974
Downpayment
20%
$41,880
Closing costs
1%
$2,094
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,520
Total Expenses
$3,098
Mortgage P&I
28%
$999
Property Taxes
9%
$315
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880