Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.37% first-year return on $52,629 initial cash invested.
8.37%
Cash On Cash
9.19%
Cap Rate
1.62
DSCR
$2,904
Rent
$367
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,904
Total Expenses
$2,537
Mortgage P&I
27%
$780
Property Taxes
11%
$305
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726