Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.42% first-year return on $46,623 initial cash invested.
8.42%
Cash On Cash
10.03%
Cap Rate
1.59
DSCR
$2,365
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,623
Downpayment
20%
$27,260
Closing costs
1%
$1,363
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,365
Total Expenses
$2,038
Mortgage P&I
30%
$717
Property Taxes
6%
$133
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591