Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.02% first-year return on $64,578 initial cash invested.
5.02%
Cash On Cash
8.41%
Cap Rate
1.33
DSCR
$2,976
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,578
Downpayment
20%
$44,360
Closing costs
1%
$2,218
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,976
Total Expenses
$2,706
Mortgage P&I
39%
$1,166
Property Taxes
1%
$32
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744