Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.18% first-year return on $56,829 initial cash invested.
7.18%
Cash On Cash
9.07%
Cap Rate
1.48
DSCR
$2,799
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,799
Total Expenses
$2,459
Mortgage P&I
34%
$946
Property Taxes
4%
$103
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700