Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.99% first-year return on $210k initial cash invested.
7.99%
Cash On Cash
8.62%
Cap Rate
1.42
DSCR
$12,457
Rent
$1,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$177k
Closing costs
1%
$8,851
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$12,457
Total Expenses
$11,059
Mortgage P&I
36%
$4,462
Property Taxes
3%
$329
Home Insurance
2%
$289
HOA
0%
$0
Property Management
15%
$1,869
CapEx
4%
$498
Vacancy
0%
$0
Maintenance
4%
$498
Other
25%
$3,114