Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.62% first-year return on $58,215 initial cash invested.
6.62%
Cash On Cash
9.15%
Cap Rate
1.43
DSCR
$3,019
Rent
$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,215
Downpayment
20%
$38,300
Closing costs
1%
$1,915
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,019
Total Expenses
$2,698
Mortgage P&I
34%
$1,018
Property Taxes
5%
$162
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755