Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.38% first-year return on $52,713 initial cash invested.
9.38%
Cash On Cash
10.34%
Cap Rate
1.6
DSCR
$3,045
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,713
Downpayment
20%
$33,060
Closing costs
1%
$1,653
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,045
Total Expenses
$2,633
Mortgage P&I
29%
$890
Property Taxes
7%
$222
Home Insurance
2%
$59
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761