Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.28% first-year return on $56,850 initial cash invested.
4.28%
Cash On Cash
8.12%
Cap Rate
1.33
DSCR
$2,722
Rent
$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,722
Total Expenses
$2,519
Mortgage P&I
35%
$940
Property Taxes
8%
$208
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680