Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.88% first-year return on $51,180 initial cash invested.
4.88%
Cash On Cash
8.47%
Cap Rate
1.39
DSCR
$2,608
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,180
Downpayment
20%
$31,600
Closing costs
1%
$1,580
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,608
Total Expenses
$2,400
Mortgage P&I
31%
$803
Property Taxes
11%
$291
Home Insurance
2%
$55
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652