Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.73% first-year return on $63,339 initial cash invested.
2.73%
Cash On Cash
7.95%
Cap Rate
1.23
DSCR
$3,118
Rent
$144
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,339
Downpayment
20%
$43,180
Closing costs
1%
$2,159
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$2,974
Mortgage P&I
37%
$1,161
Property Taxes
8%
$238
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780