Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.41% first-year return on $63,669 initial cash invested.
3.41%
Cash On Cash
8.15%
Cap Rate
1.29
DSCR
$2,702
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,669
Downpayment
20%
$37,780
Closing costs
1%
$1,889
Rehab
0%
$0
Furnishing
13%
$24,000
Cashflow
Total Income
$2,702
Total Expenses
$2,521
Mortgage P&I
37%
$994
Property Taxes
6%
$175
Home Insurance
2%
$55
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676