Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.72% first-year return on $50,256 initial cash invested.
0.72%
Cash On Cash
6.84%
Cap Rate
1.15
DSCR
$2,022
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,256
Downpayment
20%
$30,720
Closing costs
1%
$1,536
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,022
Total Expenses
$1,992
Mortgage P&I
38%
$764
Property Taxes
10%
$211
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506