Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.75% first-year return on $59,559 initial cash invested.
1.75%
Cash On Cash
7.4%
Cap Rate
1.18
DSCR
$2,402
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,559
Downpayment
20%
$39,580
Closing costs
1%
$1,979
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$2,315
Mortgage P&I
43%
$1,037
Property Taxes
2%
$54
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600