Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.34% first-year return on $59,580 initial cash invested.
6.34%
Cash On Cash
8.98%
Cap Rate
1.41
DSCR
$2,841
Rent
$315
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,580
Downpayment
20%
$39,600
Closing costs
1%
$1,980
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$2,526
Mortgage P&I
37%
$1,053
Property Taxes
1%
$37
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710