Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.81% first-year return on $46,497 initial cash invested.
6.81%
Cash On Cash
9.26%
Cap Rate
1.5
DSCR
$2,081
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,497
Downpayment
20%
$27,140
Closing costs
1%
$1,357
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,081
Total Expenses
$1,817
Mortgage P&I
34%
$700
Property Taxes
3%
$70
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520