Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.64% first-year return on $64,200 initial cash invested.
8.64%
Cash On Cash
9.92%
Cap Rate
1.51
DSCR
$3,911
Rent
$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,911
Total Expenses
$3,449
Mortgage P&I
31%
$1,201
Property Taxes
8%
$294
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978