Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9% first-year return on $59,475 initial cash invested.
9%
Cash On Cash
9.17%
Cap Rate
1.6
DSCR
$2,962
Rent
$446
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,475
Downpayment
20%
$39,500
Closing costs
1%
$1,975
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$2,516
Mortgage P&I
32%
$946
Property Taxes
3%
$80
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740