Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.08% first-year return on $52,650 initial cash invested.
5.08%
Cash On Cash
8.68%
Cap Rate
1.38
DSCR
$2,591
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,591
Total Expenses
$2,368
Mortgage P&I
33%
$867
Property Taxes
8%
$198
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648