Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.31% first-year return on $59,412 initial cash invested.
1.31%
Cash On Cash
7.38%
Cap Rate
1.17
DSCR
$2,708
Rent
$65
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,412
Downpayment
20%
$39,440
Closing costs
1%
$1,972
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,708
Total Expenses
$2,643
Mortgage P&I
38%
$1,040
Property Taxes
8%
$217
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$677