Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.3% first-year return on $63,318 initial cash invested.
3.3%
Cash On Cash
7.84%
Cap Rate
1.26
DSCR
$2,942
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,318
Downpayment
20%
$43,160
Closing costs
1%
$2,158
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$2,768
Mortgage P&I
38%
$1,117
Property Taxes
6%
$162
Home Insurance
3%
$76
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736