Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.87% first-year return on $57,606 initial cash invested.
4.87%
Cash On Cash
8.02%
Cap Rate
1.38
DSCR
$2,856
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,606
Downpayment
20%
$37,720
Closing costs
1%
$1,886
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,856
Total Expenses
$2,622
Mortgage P&I
32%
$912
Property Taxes
9%
$244
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714