Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.5% first-year return on $61,974 initial cash invested.
8.5%
Cash On Cash
9.05%
Cap Rate
1.58
DSCR
$3,552
Rent
$439
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
$3,552
Total Expenses
$3,113
Mortgage P&I
28%
$999
Property Taxes
9%
$315
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888