Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.18% first-year return on $57,858 initial cash invested.
1.18%
Cash On Cash
7.26%
Cap Rate
1.15
DSCR
$2,327
Rent
$57
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,858
Downpayment
20%
$37,960
Closing costs
1%
$1,898
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,327
Total Expenses
$2,270
Mortgage P&I
43%
$999
Property Taxes
4%
$86
Home Insurance
3%
$65
HOA
0%
$3
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582