Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.73% first-year return on $57,585 initial cash invested.
5.73%
Cash On Cash
8.85%
Cap Rate
1.4
DSCR
$3,057
Rent
$275
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,585
Downpayment
20%
$37,700
Closing costs
1%
$1,885
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,057
Total Expenses
$2,782
Mortgage P&I
32%
$993
Property Taxes
8%
$257
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764