Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.99% first-year return on $57,900 initial cash invested.
5.99%
Cash On Cash
9.01%
Cap Rate
1.39
DSCR
$2,848
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$2,559
Mortgage P&I
36%
$1,024
Property Taxes
4%
$102
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712