Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.33% first-year return on $57,249 initial cash invested.
6.33%
Cash On Cash
8.87%
Cap Rate
1.45
DSCR
$3,222
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,249
Downpayment
20%
$37,380
Closing costs
1%
$1,869
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,222
Total Expenses
$2,920
Mortgage P&I
29%
$950
Property Taxes
11%
$360
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806