Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.19% first-year return on $62,499 initial cash invested.
3.19%
Cash On Cash
7.66%
Cap Rate
1.26
DSCR
$2,734
Rent
$166
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,499
Downpayment
20%
$42,380
Closing costs
1%
$2,119
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$2,568
Mortgage P&I
39%
$1,077
Property Taxes
4%
$104
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684