Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.89% first-year return on $57,858 initial cash invested.
6.89%
Cash On Cash
9%
Cap Rate
1.45
DSCR
$2,702
Rent
$332
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,858
Downpayment
20%
$37,960
Closing costs
1%
$1,898
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$2,370
Mortgage P&I
36%
$984
Property Taxes
1%
$21
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676