Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.48% first-year return on $63,885 initial cash invested.
6.48%
Cash On Cash
8.89%
Cap Rate
1.41
DSCR
$3,221
Rent
$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,885
Downpayment
20%
$43,700
Closing costs
1%
$2,185
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,221
Total Expenses
$2,876
Mortgage P&I
36%
$1,145
Property Taxes
3%
$109
Home Insurance
2%
$76
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805