Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.22% first-year return on $61,134 initial cash invested.
3.22%
Cash On Cash
7.64%
Cap Rate
1.27
DSCR
$2,809
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,134
Downpayment
20%
$41,080
Closing costs
1%
$2,054
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,809
Total Expenses
$2,645
Mortgage P&I
37%
$1,031
Property Taxes
7%
$183
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702