Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.26% first-year return on $63,465 initial cash invested.
5.26%
Cash On Cash
8.62%
Cap Rate
1.35
DSCR
$3,161
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,465
Downpayment
20%
$43,300
Closing costs
1%
$2,165
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,161
Total Expenses
$2,883
Mortgage P&I
36%
$1,151
Property Taxes
4%
$139
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790