Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.44% first-year return on $59,391 initial cash invested.
0.44%
Cash On Cash
7.13%
Cap Rate
1.12
DSCR
$2,519
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,391
Downpayment
20%
$39,420
Closing costs
1%
$1,971
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,519
Total Expenses
$2,497
Mortgage P&I
42%
$1,048
Property Taxes
7%
$169
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630