Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.72% first-year return on $58,761 initial cash invested.
2.72%
Cash On Cash
7.7%
Cap Rate
1.24
DSCR
$2,775
Rent
$133
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,761
Downpayment
20%
$38,820
Closing costs
1%
$1,941
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,775
Total Expenses
$2,642
Mortgage P&I
36%
$1,002
Property Taxes
9%
$238
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694