Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.58% first-year return on $47,610 initial cash invested.
9.58%
Cash On Cash
10.43%
Cap Rate
1.65
DSCR
$2,531
Rent
$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,610
Downpayment
20%
$28,200
Closing costs
1%
$1,410
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,531
Total Expenses
$2,151
Mortgage P&I
29%
$745
Property Taxes
5%
$132
Home Insurance
2%
$59
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633