Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.05% first-year return on $57,816 initial cash invested.
2.05%
Cash On Cash
7.73%
Cap Rate
1.21
DSCR
$2,734
Rent
$99
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,816
Downpayment
20%
$37,920
Closing costs
1%
$1,896
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$2,635
Mortgage P&I
37%
$1,013
Property Taxes
8%
$230
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684