Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.74% first-year return on $59,202 initial cash invested.
2.74%
Cash On Cash
7.46%
Cap Rate
1.25
DSCR
$2,682
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,202
Downpayment
20%
$39,240
Closing costs
1%
$1,962
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$2,547
Mortgage P&I
36%
$978
Property Taxes
9%
$234
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670