Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.58% first-year return on $58,677 initial cash invested.
2.58%
Cash On Cash
7.62%
Cap Rate
1.25
DSCR
$2,988
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,677
Downpayment
20%
$38,740
Closing costs
1%
$1,937
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,988
Total Expenses
$2,862
Mortgage P&I
33%
$984
Property Taxes
13%
$375
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747