Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.75% first-year return on $62,541 initial cash invested.
7.75%
Cash On Cash
9.31%
Cap Rate
1.5
DSCR
$3,541
Rent
$404
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,541
Downpayment
20%
$42,420
Closing costs
1%
$2,121
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,541
Total Expenses
$3,137
Mortgage P&I
31%
$1,099
Property Taxes
7%
$244
Home Insurance
2%
$75
HOA
1%
$19
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885