Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.12% first-year return on $66,084 initial cash invested.
9.12%
Cash On Cash
10.2%
Cap Rate
1.6
DSCR
$3,373
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,084
Downpayment
20%
$40,080
Closing costs
1%
$2,004
Rehab
0%
$0
Furnishing
12%
$24,000
Cashflow
Total Income
$3,373
Total Expenses
$2,871
Mortgage P&I
32%
$1,066
Property Taxes
4%
$123
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843