Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.3% first-year return on $64,389 initial cash invested.
1.3%
Cash On Cash
6.89%
Cap Rate
1.16
DSCR
$2,640
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,389
Downpayment
20%
$44,180
Closing costs
1%
$2,209
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,640
Total Expenses
$2,570
Mortgage P&I
41%
$1,093
Property Taxes
6%
$157
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660