Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.08% first-year return on $50,886 initial cash invested.
4.08%
Cash On Cash
8.38%
Cap Rate
1.33
DSCR
$2,477
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,886
Downpayment
20%
$31,320
Closing costs
1%
$1,566
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,477
Total Expenses
$2,304
Mortgage P&I
33%
$821
Property Taxes
10%
$238
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619