Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.68% first-year return on $63,864 initial cash invested.
4.68%
Cash On Cash
8.31%
Cap Rate
1.33
DSCR
$3,211
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,864
Downpayment
20%
$43,680
Closing costs
1%
$2,184
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,211
Total Expenses
$2,962
Mortgage P&I
35%
$1,136
Property Taxes
6%
$206
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803