Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.88% first-year return on $53,007 initial cash invested.
7.88%
Cash On Cash
9.55%
Cap Rate
1.51
DSCR
$2,559
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,007
Downpayment
20%
$33,340
Closing costs
1%
$1,667
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,559
Total Expenses
$2,211
Mortgage P&I
34%
$876
Property Taxes
2%
$47
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640