Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.8% first-year return on $61,890 initial cash invested.
3.8%
Cash On Cash
8.11%
Cap Rate
1.28
DSCR
$2,831
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,831
Total Expenses
$2,635
Mortgage P&I
39%
$1,103
Property Taxes
3%
$98
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708