Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.14% first-year return on $50,550 initial cash invested.
2.14%
Cash On Cash
7.73%
Cap Rate
1.22
DSCR
$2,241
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,241
Total Expenses
$2,151
Mortgage P&I
37%
$819
Property Taxes
9%
$202
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560