Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.38% first-year return on $57,291 initial cash invested.
4.38%
Cash On Cash
8.28%
Cap Rate
1.32
DSCR
$2,524
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,291
Downpayment
20%
$37,420
Closing costs
1%
$1,871
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,524
Total Expenses
$2,315
Mortgage P&I
39%
$981
Property Taxes
2%
$57
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631