Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.45% first-year return on $64,767 initial cash invested.
6.45%
Cash On Cash
8.97%
Cap Rate
1.42
DSCR
$3,639
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,767
Downpayment
20%
$44,540
Closing costs
1%
$2,227
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,639
Total Expenses
$3,291
Mortgage P&I
32%
$1,170
Property Taxes
8%
$293
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910