Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.5% first-year return on $41,478 initial cash invested.
1.5%
Cash On Cash
7.31%
Cap Rate
1.22
DSCR
$1,782
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,478
Downpayment
20%
$22,360
Closing costs
1%
$1,118
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,782
Total Expenses
$1,730
Mortgage P&I
31%
$558
Property Taxes
16%
$277
Home Insurance
2%
$40
HOA
0%
$0
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446