Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.5% first-year return on $52,062 initial cash invested.
9.5%
Cash On Cash
10.24%
Cap Rate
1.6
DSCR
$2,706
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,062
Downpayment
20%
$32,440
Closing costs
1%
$1,622
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,706
Total Expenses
$2,294
Mortgage P&I
32%
$864
Property Taxes
2%
$66
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676