Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.93% first-year return on $64,704 initial cash invested.
4.93%
Cash On Cash
8.36%
Cap Rate
1.34
DSCR
$3,200
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,704
Downpayment
20%
$44,480
Closing costs
1%
$2,224
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,200
Total Expenses
$2,934
Mortgage P&I
36%
$1,155
Property Taxes
5%
$163
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800