Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.28% first-year return on $57,039 initial cash invested.
9.28%
Cash On Cash
10.15%
Cap Rate
1.58
DSCR
$3,349
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,039
Downpayment
20%
$37,180
Closing costs
1%
$1,859
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,349
Total Expenses
$2,908
Mortgage P&I
30%
$997
Property Taxes
7%
$241
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837