Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.75% first-year return on $65,628 initial cash invested.
0.75%
Cash On Cash
7.07%
Cap Rate
1.13
DSCR
$2,960
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,628
Downpayment
20%
$45,360
Closing costs
1%
$2,268
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,960
Total Expenses
$2,919
Mortgage P&I
40%
$1,178
Property Taxes
5%
$143
Home Insurance
3%
$80
HOA
3%
$98
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740