Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.12% first-year return on $58,005 initial cash invested.
3.12%
Cash On Cash
7.82%
Cap Rate
1.28
DSCR
$3,109
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,005
Downpayment
20%
$38,100
Closing costs
1%
$1,905
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,109
Total Expenses
$2,958
Mortgage P&I
31%
$967
Property Taxes
13%
$412
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777