Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.73% first-year return on $57,270 initial cash invested.
3.73%
Cash On Cash
8.16%
Cap Rate
1.28
DSCR
$2,512
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,270
Downpayment
20%
$37,400
Closing costs
1%
$1,870
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,512
Total Expenses
$2,334
Mortgage P&I
40%
$994
Property Taxes
3%
$70
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628