Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.88% first-year return on $62,100 initial cash invested.
7.88%
Cash On Cash
9.39%
Cap Rate
1.49
DSCR
$3,304
Rent
$408
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
$3,304
Total Expenses
$2,896
Mortgage P&I
33%
$1,104
Property Taxes
3%
$107
Home Insurance
2%
$74
HOA
1%
$25
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826