Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.83% first-year return on $58,845 initial cash invested.
5.83%
Cash On Cash
8.78%
Cap Rate
1.4
DSCR
$3,079
Rent
$286
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,845
Downpayment
20%
$38,900
Closing costs
1%
$1,945
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,079
Total Expenses
$2,793
Mortgage P&I
33%
$1,014
Property Taxes
8%
$231
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770