Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.81% first-year return on $63,129 initial cash invested.
9.81%
Cash On Cash
9.87%
Cap Rate
1.6
DSCR
$3,654
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,654
Total Expenses
$3,138
Mortgage P&I
30%
$1,106
Property Taxes
6%
$203
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914