Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.71% first-year return on $60,168 initial cash invested.
3.71%
Cash On Cash
8.19%
Cap Rate
1.29
DSCR
$3,146
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,168
Downpayment
20%
$40,160
Closing costs
1%
$2,008
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,146
Total Expenses
$2,960
Mortgage P&I
34%
$1,059
Property Taxes
10%
$330
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786