Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.35% first-year return on $64,599 initial cash invested.
5.35%
Cash On Cash
7.93%
Cap Rate
1.39
DSCR
$3,058
Rent
$288
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,058
Total Expenses
$2,770
Mortgage P&I
35%
$1,057
Property Taxes
5%
$167
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764