Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.85% first-year return on $63,864 initial cash invested.
0.85%
Cash On Cash
7.32%
Cap Rate
1.13
DSCR
$2,622
Rent
$45
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
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,864
Downpayment
20%
$43,680
Closing costs
1%
$2,184
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$2,577
Mortgage P&I
45%
$1,183
Property Taxes
2%
$56
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656