Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.59% first-year return on $35,850 initial cash invested.
5.59%
Cash On Cash
9.3%
Cap Rate
1.53
DSCR
$1,543
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,543
Total Expenses
$1,376
Mortgage P&I
28%
$430
Property Taxes
11%
$175
Home Insurance
2%
$30
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386