Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.94% first-year return on $51,159 initial cash invested.
6.94%
Cash On Cash
9.3%
Cap Rate
1.47
DSCR
$2,441
Rent
$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,159
Downpayment
20%
$31,580
Closing costs
1%
$1,579
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,441
Total Expenses
$2,145
Mortgage P&I
34%
$830
Property Taxes
4%
$88
Home Insurance
2%
$55
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610