Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.63% first-year return on $60,525 initial cash invested.
0.63%
Cash On Cash
6.84%
Cap Rate
1.12
DSCR
$2,239
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,525
Downpayment
20%
$40,500
Closing costs
1%
$2,025
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,239
Total Expenses
$2,207
Mortgage P&I
46%
$1,033
Property Taxes
1%
$26
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560