Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.24% first-year return on $57,060 initial cash invested.
5.24%
Cash On Cash
8.5%
Cap Rate
1.36
DSCR
$2,569
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,060
Downpayment
20%
$37,200
Closing costs
1%
$1,860
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,569
Total Expenses
$2,320
Mortgage P&I
38%
$966
Property Taxes
2%
$55
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642