Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.04% first-year return on $52,650 initial cash invested.
6.04%
Cash On Cash
9.01%
Cap Rate
1.42
DSCR
$2,518
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,518
Total Expenses
$2,253
Mortgage P&I
35%
$873
Property Taxes
4%
$112
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630