Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.58% first-year return on $60,483 initial cash invested.
0.58%
Cash On Cash
7.05%
Cap Rate
1.14
DSCR
$2,903
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,483
Downpayment
20%
$40,460
Closing costs
1%
$2,023
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,903
Total Expenses
$2,874
Mortgage P&I
36%
$1,043
Property Taxes
13%
$368
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726