Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.93% first-year return on $43,137 initial cash invested.
5.93%
Cash On Cash
9.46%
Cap Rate
1.5
DSCR
$2,539
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,137
Downpayment
20%
$23,940
Closing costs
1%
$1,197
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,539
Total Expenses
$2,326
Mortgage P&I
25%
$629
Property Taxes
16%
$416
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635