Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.14% first-year return on $44,796 initial cash invested.
2.14%
Cash On Cash
7.76%
Cap Rate
1.23
DSCR
$1,852
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,796
Downpayment
20%
$25,520
Closing costs
1%
$1,276
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,852
Total Expenses
$1,772
Mortgage P&I
36%
$671
Property Taxes
8%
$156
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$463