Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.29% first-year return on $62,100 initial cash invested.
8.29%
Cash On Cash
9.51%
Cap Rate
1.51
DSCR
$3,283
Rent
$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,283
Total Expenses
$2,854
Mortgage P&I
34%
$1,104
Property Taxes
3%
$101
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821