Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.14% first-year return on $60,357 initial cash invested.
0.14%
Cash On Cash
6.34%
Cap Rate
1.11
DSCR
$2,516
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,357
Downpayment
20%
$40,340
Closing costs
1%
$2,017
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$2,509
Mortgage P&I
38%
$957
Property Taxes
11%
$272
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629