Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.03% first-year return on $62,079 initial cash invested.
5.03%
Cash On Cash
8.28%
Cap Rate
1.37
DSCR
$3,355
Rent
$260
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
$3,355
Total Expenses
$3,095
Mortgage P&I
31%
$1,055
Property Taxes
11%
$356
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839