Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.04% first-year return on $58,068 initial cash invested.
0.04%
Cash On Cash
6.86%
Cap Rate
1.09
DSCR
$2,137
Rent
$2
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
$2,137
Total Expenses
$2,135
Mortgage P&I
47%
$1,003
Property Taxes
1%
$19
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534