Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.12% first-year return on $46,350 initial cash invested.
7.12%
Cash On Cash
9.57%
Cap Rate
1.52
DSCR
$2,306
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,306
Total Expenses
$2,031
Mortgage P&I
31%
$710
Property Taxes
7%
$168
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576