Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.75% first-year return on $64,200 initial cash invested.
6.75%
Cash On Cash
9%
Cap Rate
1.45
DSCR
$3,777
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,777
Total Expenses
$3,416
Mortgage P&I
30%
$1,138
Property Taxes
10%
$388
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944