Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.03% first-year return on $57,900 initial cash invested.
2.03%
Cash On Cash
7.13%
Cap Rate
1.2
DSCR
$2,275
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,275
Total Expenses
$2,177
Mortgage P&I
41%
$940
Property Taxes
3%
$79
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569