Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.88% first-year return on $57,270 initial cash invested.
8.88%
Cash On Cash
9.91%
Cap Rate
1.55
DSCR
$3,186
Rent
$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,270
Downpayment
20%
$37,400
Closing costs
1%
$1,870
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,186
Total Expenses
$2,762
Mortgage P&I
31%
$994
Property Taxes
5%
$170
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796