Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.35% first-year return on $58,173 initial cash invested.
6.35%
Cash On Cash
8.72%
Cap Rate
1.43
DSCR
$2,795
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,173
Downpayment
20%
$38,260
Closing costs
1%
$1,913
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,795
Total Expenses
$2,487
Mortgage P&I
35%
$970
Property Taxes
4%
$107
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699