Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.46% first-year return on $63,717 initial cash invested.
4.46%
Cash On Cash
7.92%
Cap Rate
1.33
DSCR
$3,032
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,717
Downpayment
20%
$43,540
Closing costs
1%
$2,177
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,032
Total Expenses
$2,795
Mortgage P&I
36%
$1,078
Property Taxes
6%
$184
Home Insurance
3%
$78
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758