Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.73% first-year return on $62,646 initial cash invested.
9.73%
Cash On Cash
9.55%
Cap Rate
1.61
DSCR
$3,310
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,646
Downpayment
20%
$42,520
Closing costs
1%
$2,126
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,310
Total Expenses
$2,802
Mortgage P&I
32%
$1,052
Property Taxes
3%
$87
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828