Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.81% first-year return on $57,144 initial cash invested.
4.81%
Cash On Cash
8.7%
Cap Rate
1.33
DSCR
$2,741
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,144
Downpayment
20%
$37,280
Closing costs
1%
$1,864
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,741
Total Expenses
$2,512
Mortgage P&I
37%
$1,013
Property Taxes
4%
$117
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685