Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.84% first-year return on $46,287 initial cash invested.
1.84%
Cash On Cash
7.83%
Cap Rate
1.22
DSCR
$2,141
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,287
Downpayment
20%
$26,940
Closing costs
1%
$1,347
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,141
Total Expenses
$2,070
Mortgage P&I
34%
$722
Property Taxes
13%
$268
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$535