Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.07% first-year return on $40,890 initial cash invested.
7.07%
Cash On Cash
9.56%
Cap Rate
1.57
DSCR
$1,844
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,844
Total Expenses
$1,603
Mortgage P&I
30%
$553
Property Taxes
7%
$126
Home Insurance
2%
$38
HOA
0%
$0
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$461