Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4% first-year return on $50,340 initial cash invested.
4%
Cash On Cash
8.42%
Cap Rate
1.32
DSCR
$2,295
Rent
$168
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,340
Downpayment
20%
$30,800
Closing costs
1%
$1,540
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$2,127
Mortgage P&I
36%
$821
Property Taxes
7%
$150
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574