Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.29% first-year return on $64,473 initial cash invested.
5.29%
Cash On Cash
8.57%
Cap Rate
1.36
DSCR
$3,269
Rent
$284
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,473
Downpayment
20%
$44,260
Closing costs
1%
$2,213
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,269
Total Expenses
$2,985
Mortgage P&I
36%
$1,166
Property Taxes
5%
$171
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817