Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.52% first-year return on $52,797 initial cash invested.
8.52%
Cash On Cash
9.62%
Cap Rate
1.56
DSCR
$2,555
Rent
$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,797
Downpayment
20%
$33,140
Closing costs
1%
$1,657
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,555
Total Expenses
$2,180
Mortgage P&I
33%
$851
Property Taxes
2%
$43
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639