Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.69% first-year return on $63,381 initial cash invested.
3.69%
Cash On Cash
7.77%
Cap Rate
1.28
DSCR
$2,835
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,381
Downpayment
20%
$43,220
Closing costs
1%
$2,161
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$2,640
Mortgage P&I
39%
$1,092
Property Taxes
4%
$111
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709