Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.4% first-year return on $48,954 initial cash invested.
6.4%
Cash On Cash
8.87%
Cap Rate
1.47
DSCR
$2,185
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,954
Downpayment
20%
$29,480
Closing costs
1%
$1,474
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,185
Total Expenses
$1,924
Mortgage P&I
34%
$742
Property Taxes
4%
$82
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546