Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.73% first-year return on $60,105 initial cash invested.
4.73%
Cash On Cash
8.53%
Cap Rate
1.34
DSCR
$3,096
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,105
Downpayment
20%
$40,100
Closing costs
1%
$2,005
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,096
Total Expenses
$2,859
Mortgage P&I
34%
$1,065
Property Taxes
8%
$238
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774