Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.29% first-year return on $63,003 initial cash invested.
9.29%
Cash On Cash
9.17%
Cap Rate
1.6
DSCR
$3,226
Rent
$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,003
Downpayment
20%
$42,860
Closing costs
1%
$2,143
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,226
Total Expenses
$2,738
Mortgage P&I
32%
$1,020
Property Taxes
2%
$66
Home Insurance
2%
$77
HOA
1%
$27
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806