Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.59% first-year return on $63,150 initial cash invested.
5.59%
Cash On Cash
8.65%
Cap Rate
1.38
DSCR
$3,395
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,395
Total Expenses
$3,101
Mortgage P&I
33%
$1,119
Property Taxes
8%
$277
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849