Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.79% first-year return on $51,831 initial cash invested.
4.79%
Cash On Cash
8.64%
Cap Rate
1.37
DSCR
$2,633
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,831
Downpayment
20%
$32,220
Closing costs
1%
$1,611
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,633
Total Expenses
$2,426
Mortgage P&I
32%
$848
Property Taxes
10%
$264
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658