Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.44% first-year return on $59,895 initial cash invested.
2.44%
Cash On Cash
7.32%
Cap Rate
1.23
DSCR
$2,685
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,895
Downpayment
20%
$39,900
Closing costs
1%
$1,995
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$2,563
Mortgage P&I
37%
$988
Property Taxes
8%
$217
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671