Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.98% first-year return on $58,677 initial cash invested.
9.98%
Cash On Cash
10.04%
Cap Rate
1.61
DSCR
$3,211
Rent
$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,677
Downpayment
20%
$38,740
Closing costs
1%
$1,937
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,211
Total Expenses
$2,723
Mortgage P&I
31%
$1,004
Property Taxes
3%
$110
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803