Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.98% first-year return on $57,879 initial cash invested.
3.98%
Cash On Cash
7.62%
Cap Rate
1.32
DSCR
$2,565
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,565
Total Expenses
$2,373
Mortgage P&I
36%
$911
Property Taxes
6%
$164
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641