Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.77% first-year return on $58,950 initial cash invested.
8.77%
Cash On Cash
9.42%
Cap Rate
1.58
DSCR
$3,326
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,326
Total Expenses
$2,895
Mortgage P&I
29%
$966
Property Taxes
8%
$264
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832