Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.41% first-year return on $59,517 initial cash invested.
6.41%
Cash On Cash
8.96%
Cap Rate
1.44
DSCR
$3,370
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,517
Downpayment
20%
$39,540
Closing costs
1%
$1,977
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,370
Total Expenses
$3,052
Mortgage P&I
30%
$1,023
Property Taxes
10%
$341
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842