Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.96% first-year return on $55,764 initial cash invested.
7.96%
Cash On Cash
9.02%
Cap Rate
1.46
DSCR
$3,072
Rent
$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,764
Downpayment
20%
$41,680
Closing costs
1%
$2,084
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$3,072
Total Expenses
$2,702
Mortgage P&I
35%
$1,074
Property Taxes
3%
$92
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768