Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.15% first-year return on $41,373 initial cash invested.
2.15%
Cash On Cash
7.61%
Cap Rate
1.24
DSCR
$1,570
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,373
Downpayment
20%
$22,260
Closing costs
1%
$1,113
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,570
Total Expenses
$1,496
Mortgage P&I
36%
$569
Property Taxes
8%
$119
Home Insurance
3%
$54
HOA
0%
$0
Property Management
15%
$236
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$392