Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.41% first-year return on $62,457 initial cash invested.
9.41%
Cash On Cash
9.77%
Cap Rate
1.61
DSCR
$4,004
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,457
Downpayment
20%
$42,340
Closing costs
1%
$2,117
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,004
Total Expenses
$3,514
Mortgage P&I
27%
$1,073
Property Taxes
11%
$444
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,001