Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.59% first-year return on $64,116 initial cash invested.
1.59%
Cash On Cash
7.44%
Cap Rate
1.18
DSCR
$3,045
Rent
$85
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,116
Downpayment
20%
$43,920
Closing costs
1%
$2,196
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,045
Total Expenses
$2,960
Mortgage P&I
38%
$1,154
Property Taxes
9%
$265
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761