Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.51% first-year return on $50,298 initial cash invested.
3.51%
Cash On Cash
7.84%
Cap Rate
1.31
DSCR
$2,337
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,298
Downpayment
20%
$30,760
Closing costs
1%
$1,538
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,337
Total Expenses
$2,190
Mortgage P&I
33%
$765
Property Taxes
10%
$241
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584