Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.8% first-year return on $60,105 initial cash invested.
0.8%
Cash On Cash
7.19%
Cap Rate
1.14
DSCR
$2,730
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,105
Downpayment
20%
$40,100
Closing costs
1%
$2,005
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,730
Total Expenses
$2,690
Mortgage P&I
39%
$1,053
Property Taxes
9%
$252
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682