Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.04% first-year return on $63,990 initial cash invested.
2.04%
Cash On Cash
7.46%
Cap Rate
1.2
DSCR
$2,963
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,963
Total Expenses
$2,854
Mortgage P&I
38%
$1,134
Property Taxes
7%
$220
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741