Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.48% first-year return on $57,606 initial cash invested.
4.48%
Cash On Cash
8.31%
Cap Rate
1.34
DSCR
$2,878
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,606
Downpayment
20%
$37,720
Closing costs
1%
$1,886
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,878
Total Expenses
$2,663
Mortgage P&I
34%
$976
Property Taxes
8%
$226
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720