Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.13% first-year return on $64,788 initial cash invested.
1.13%
Cash On Cash
6.74%
Cap Rate
1.15
DSCR
$2,529
Rent
$61
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,788
Downpayment
20%
$44,560
Closing costs
1%
$2,228
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,529
Total Expenses
$2,468
Mortgage P&I
43%
$1,090
Property Taxes
3%
$79
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632