Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.32% first-year return on $61,029 initial cash invested.
2.32%
Cash On Cash
7.84%
Cap Rate
1.2
DSCR
$2,630
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,029
Downpayment
20%
$40,980
Closing costs
1%
$2,049
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,630
Total Expenses
$2,512
Mortgage P&I
42%
$1,115
Property Taxes
2%
$63
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658