Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.21% first-year return on $58,068 initial cash invested.
2.21%
Cash On Cash
7.57%
Cap Rate
1.2
DSCR
$2,342
Rent
$107
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
6.9%
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
$2,342
Total Expenses
$2,235
Mortgage P&I
43%
$1,003
Property Taxes
1%
$19
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586