Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.38% first-year return on $46,371 initial cash invested.
5.38%
Cash On Cash
8.6%
Cap Rate
1.44
DSCR
$2,180
Rent
$208
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,371
Downpayment
20%
$27,020
Closing costs
1%
$1,351
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,180
Total Expenses
$1,972
Mortgage P&I
31%
$673
Property Taxes
10%
$210
Home Insurance
2%
$43
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545