Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.37% first-year return on $40,029 initial cash invested.
5.37%
Cash On Cash
9.01%
Cap Rate
1.49
DSCR
$1,998
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,029
Downpayment
20%
$20,980
Closing costs
1%
$1,049
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,998
Total Expenses
$1,819
Mortgage P&I
26%
$529
Property Taxes
15%
$293
Home Insurance
2%
$37
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500