Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.14% first-year return on $44,376 initial cash invested.
3.14%
Cash On Cash
8.16%
Cap Rate
1.29
DSCR
$1,838
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,376
Downpayment
20%
$25,120
Closing costs
1%
$1,256
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,838
Total Expenses
$1,722
Mortgage P&I
36%
$664
Property Taxes
7%
$128
Home Insurance
3%
$46
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460