Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.58% first-year return on $64,179 initial cash invested.
4.58%
Cash On Cash
8.43%
Cap Rate
1.31
DSCR
$3,091
Rent
$245
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,091
Total Expenses
$2,846
Mortgage P&I
38%
$1,176
Property Taxes
3%
$106
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773