Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.47% first-year return on $58,803 initial cash invested.
2.47%
Cash On Cash
7.43%
Cap Rate
1.24
DSCR
$2,788
Rent
$121
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,803
Downpayment
20%
$38,860
Closing costs
1%
$1,943
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,788
Total Expenses
$2,667
Mortgage P&I
35%
$970
Property Taxes
12%
$326
Home Insurance
1%
$32
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697