Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.12% first-year return on $59,055 initial cash invested.
6.12%
Cash On Cash
8.51%
Cap Rate
1.42
DSCR
$2,723
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,055
Downpayment
20%
$39,100
Closing costs
1%
$1,955
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,723
Total Expenses
$2,422
Mortgage P&I
36%
$976
Property Taxes
3%
$92
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681