Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.37% first-year return on $50,550 initial cash invested.
4.37%
Cash On Cash
7.95%
Cap Rate
1.34
DSCR
$1,960
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,960
Total Expenses
$1,776
Mortgage P&I
39%
$765
Property Taxes
1%
$17
Home Insurance
3%
$54
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490