Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.37% first-year return on $58,068 initial cash invested.
5.37%
Cash On Cash
8.86%
Cap Rate
1.38
DSCR
$3,148
Rent
$260
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,068
Downpayment
20%
$38,160
Closing costs
1%
$1,908
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$2,888
Mortgage P&I
33%
$1,023
Property Taxes
9%
$286
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787