Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.37% first-year return on $48,450 initial cash invested.
8.37%
Cash On Cash
9.51%
Cap Rate
1.59
DSCR
$2,177
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,177
Total Expenses
$1,839
Mortgage P&I
33%
$724
Property Taxes
1%
$19
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544