Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.89% first-year return on $56,766 initial cash invested.
3.89%
Cash On Cash
8.39%
Cap Rate
1.3
DSCR
$2,915
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,766
Downpayment
20%
$36,920
Closing costs
1%
$1,846
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,915
Total Expenses
$2,731
Mortgage P&I
34%
$990
Property Taxes
9%
$276
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729