Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.23% first-year return on $50,466 initial cash invested.
3.23%
Cash On Cash
8.13%
Cap Rate
1.27
DSCR
$2,253
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,466
Downpayment
20%
$30,920
Closing costs
1%
$1,546
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,253
Total Expenses
$2,117
Mortgage P&I
36%
$822
Property Taxes
7%
$158
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$563