Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.26% first-year return on $64,158 initial cash invested.
4.26%
Cash On Cash
8.5%
Cap Rate
1.3
DSCR
$3,318
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,158
Downpayment
20%
$43,960
Closing costs
1%
$2,198
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,318
Total Expenses
$3,090
Mortgage P&I
36%
$1,196
Property Taxes
6%
$196
Home Insurance
2%
$79
HOA
1%
$25
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830