Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.6% first-year return on $57,606 initial cash invested.
3.6%
Cash On Cash
8.02%
Cap Rate
1.29
DSCR
$2,797
Rent
$173
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
$2,797
Total Expenses
$2,624
Mortgage P&I
35%
$976
Property Taxes
8%
$226
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699