Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.46% first-year return on $51,390 initial cash invested.
4.46%
Cash On Cash
8.66%
Cap Rate
1.37
DSCR
$3,009
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,009
Total Expenses
$2,818
Mortgage P&I
28%
$836
Property Taxes
16%
$483
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752