Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.41% first-year return on $57,900 initial cash invested.
4.41%
Cash On Cash
7.91%
Cap Rate
1.33
DSCR
$2,497
Rent
$213
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
$2,497
Total Expenses
$2,284
Mortgage P&I
38%
$940
Property Taxes
3%
$79
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624