Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.19% first-year return on $58,200 initial cash invested.
0.19%
Cash On Cash
6.74%
Cap Rate
1.12
DSCR
$3,212
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$3,212
Total Expenses
$3,203
Mortgage P&I
34%
$1,098
Property Taxes
1%
$36
Home Insurance
2%
$77
HOA
14%
$451
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803