Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.17% first-year return on $60,924 initial cash invested.
2.17%
Cash On Cash
7.16%
Cap Rate
1.21
DSCR
$2,459
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,924
Downpayment
20%
$40,880
Closing costs
1%
$2,044
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,459
Total Expenses
$2,349
Mortgage P&I
41%
$1,012
Property Taxes
4%
$110
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615