Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.83% first-year return on $47,379 initial cash invested.
5.83%
Cash On Cash
8.69%
Cap Rate
1.46
DSCR
$2,202
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,202
Total Expenses
$1,972
Mortgage P&I
32%
$695
Property Taxes
8%
$172
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550