Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.44% first-year return on $63,255 initial cash invested.
0.44%
Cash On Cash
7.12%
Cap Rate
1.12
DSCR
$2,845
Rent
$23
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,255
Downpayment
20%
$43,100
Closing costs
1%
$2,155
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,845
Total Expenses
$2,822
Mortgage P&I
40%
$1,142
Property Taxes
8%
$237
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711