Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.65% first-year return on $64,326 initial cash invested.
0.65%
Cash On Cash
6.54%
Cap Rate
1.13
DSCR
$2,542
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,326
Downpayment
20%
$44,120
Closing costs
1%
$2,206
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$2,507
Mortgage P&I
42%
$1,066
Property Taxes
4%
$105
Home Insurance
5%
$115
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636