Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.66% first-year return on $48,471 initial cash invested.
9.66%
Cash On Cash
10.5%
Cap Rate
1.64
DSCR
$2,624
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,471
Downpayment
20%
$29,020
Closing costs
1%
$1,451
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$2,234
Mortgage P&I
30%
$775
Property Taxes
5%
$139
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656