Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.54% first-year return on $64,368 initial cash invested.
0.54%
Cash On Cash
6.68%
Cap Rate
1.12
DSCR
$2,573
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,368
Downpayment
20%
$44,160
Closing costs
1%
$2,208
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,573
Total Expenses
$2,544
Mortgage P&I
43%
$1,098
Property Taxes
5%
$132
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643