Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.31% first-year return on $58,929 initial cash invested.
0.31%
Cash On Cash
7.16%
Cap Rate
1.12
DSCR
$2,711
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,711
Total Expenses
$2,696
Mortgage P&I
38%
$1,040
Property Taxes
11%
$287
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678