Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.27% first-year return on $63,486 initial cash invested.
3.27%
Cash On Cash
7.76%
Cap Rate
1.25
DSCR
$2,703
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,486
Downpayment
20%
$43,320
Closing costs
1%
$2,166
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$2,530
Mortgage P&I
41%
$1,119
Property Taxes
1%
$34
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676