Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.2% first-year return on $52,272 initial cash invested.
6.2%
Cash On Cash
8.68%
Cap Rate
1.47
DSCR
$2,670
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,272
Downpayment
20%
$32,640
Closing costs
1%
$1,632
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,670
Total Expenses
$2,400
Mortgage P&I
30%
$804
Property Taxes
9%
$248
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668