Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.84% first-year return on $61,239 initial cash invested.
1.84%
Cash On Cash
7.43%
Cap Rate
1.19
DSCR
$2,828
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,239
Downpayment
20%
$41,180
Closing costs
1%
$2,059
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,828
Total Expenses
$2,734
Mortgage P&I
38%
$1,068
Property Taxes
8%
$235
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707