Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.75% first-year return on $60,441 initial cash invested.
1.75%
Cash On Cash
7.17%
Cap Rate
1.2
DSCR
$2,781
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,441
Downpayment
20%
$40,420
Closing costs
1%
$2,021
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,781
Total Expenses
$2,693
Mortgage P&I
36%
$1,009
Property Taxes
10%
$284
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$695