Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.74% first-year return on $64,746 initial cash invested.
3.74%
Cash On Cash
7.74%
Cap Rate
1.3
DSCR
$3,204
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,746
Downpayment
20%
$44,520
Closing costs
1%
$2,226
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,204
Total Expenses
$3,002
Mortgage P&I
34%
$1,105
Property Taxes
8%
$271
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801