Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.67% first-year return on $51,159 initial cash invested.
7.67%
Cash On Cash
9.55%
Cap Rate
1.51
DSCR
$2,500
Rent
$327
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
$2,500
Total Expenses
$2,173
Mortgage P&I
33%
$830
Property Taxes
4%
$88
Home Insurance
2%
$55
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625