Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.81% first-year return on $61,302 initial cash invested.
6.81%
Cash On Cash
8.73%
Cap Rate
1.46
DSCR
$3,182
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,302
Downpayment
20%
$41,240
Closing costs
1%
$2,062
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$2,834
Mortgage P&I
32%
$1,025
Property Taxes
7%
$208
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796