Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.68% first-year return on $60,000 initial cash invested.
9.68%
Cash On Cash
9.74%
Cap Rate
1.6
DSCR
$3,080
Rent
$484
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
6.5%
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
$3,080
Total Expenses
$2,596
Mortgage P&I
33%
$1,017
Property Taxes
1%
$31
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770