Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.28% first-year return on $60,000 initial cash invested.
6.28%
Cash On Cash
8.5%
Cap Rate
1.43
DSCR
$2,797
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,797
Total Expenses
$2,483
Mortgage P&I
35%
$991
Property Taxes
3%
$79
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699