Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.35% first-year return on $60,483 initial cash invested.
4.35%
Cash On Cash
8.3%
Cap Rate
1.33
DSCR
$3,162
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,483
Downpayment
20%
$40,460
Closing costs
1%
$2,023
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$2,943
Mortgage P&I
33%
$1,055
Property Taxes
9%
$289
Home Insurance
3%
$83
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790