Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.74% first-year return on $46,707 initial cash invested.
8.74%
Cash On Cash
10.35%
Cap Rate
1.61
DSCR
$2,652
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,707
Downpayment
20%
$27,340
Closing costs
1%
$1,367
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$2,312
Mortgage P&I
28%
$733
Property Taxes
10%
$255
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663