Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.83% first-year return on $61,764 initial cash invested.
3.83%
Cash On Cash
8.12%
Cap Rate
1.28
DSCR
$2,868
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,764
Downpayment
20%
$41,680
Closing costs
1%
$2,084
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,868
Total Expenses
$2,671
Mortgage P&I
38%
$1,098
Property Taxes
4%
$122
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717