Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.35% first-year return on $43,410 initial cash invested.
8.35%
Cash On Cash
9.94%
Cap Rate
1.66
DSCR
$2,391
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,410
Downpayment
20%
$24,200
Closing costs
1%
$1,210
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,391
Total Expenses
$2,089
Mortgage P&I
25%
$604
Property Taxes
12%
$294
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598