Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.43% first-year return on $62,079 initial cash invested.
8.43%
Cash On Cash
9.37%
Cap Rate
1.55
DSCR
$3,695
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,695
Total Expenses
$3,259
Mortgage P&I
29%
$1,055
Property Taxes
10%
$356
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924