Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.04% first-year return on $60,840 initial cash invested.
3.04%
Cash On Cash
7.92%
Cap Rate
1.24
DSCR
$2,692
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,840
Downpayment
20%
$40,800
Closing costs
1%
$2,040
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,692
Total Expenses
$2,538
Mortgage P&I
40%
$1,085
Property Taxes
3%
$86
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673