Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.36% first-year return on $52,482 initial cash invested.
2.36%
Cash On Cash
7.83%
Cap Rate
1.23
DSCR
$2,392
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,482
Downpayment
20%
$32,840
Closing costs
1%
$1,642
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,392
Total Expenses
$2,289
Mortgage P&I
37%
$873
Property Taxes
8%
$202
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598