Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.13% first-year return on $52,965 initial cash invested.
8.13%
Cash On Cash
9.67%
Cap Rate
1.53
DSCR
$2,655
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,965
Downpayment
20%
$33,300
Closing costs
1%
$1,665
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,655
Total Expenses
$2,296
Mortgage P&I
33%
$877
Property Taxes
3%
$86
Home Insurance
2%
$59
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664