Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.72% first-year return on $61,680 initial cash invested.
2.72%
Cash On Cash
7.85%
Cap Rate
1.24
DSCR
$3,182
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,680
Downpayment
20%
$41,600
Closing costs
1%
$2,080
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$3,042
Mortgage P&I
34%
$1,093
Property Taxes
11%
$334
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796