Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.35% first-year return on $58,761 initial cash invested.
2.35%
Cash On Cash
7.67%
Cap Rate
1.21
DSCR
$2,534
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,761
Downpayment
20%
$38,820
Closing costs
1%
$1,941
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,534
Total Expenses
$2,419
Mortgage P&I
40%
$1,024
Property Taxes
4%
$109
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634