Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.89% first-year return on $64,179 initial cash invested.
1.89%
Cash On Cash
7.5%
Cap Rate
1.19
DSCR
$2,945
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,945
Total Expenses
$2,844
Mortgage P&I
39%
$1,155
Property Taxes
7%
$198
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736