Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.25% first-year return on $58,929 initial cash invested.
5.25%
Cash On Cash
8.58%
Cap Rate
1.36
DSCR
$2,807
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,807
Total Expenses
$2,549
Mortgage P&I
36%
$1,024
Property Taxes
4%
$110
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702