Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.58% first-year return on $52,377 initial cash invested.
7.58%
Cash On Cash
9.6%
Cap Rate
1.51
DSCR
$2,782
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,377
Downpayment
20%
$32,740
Closing costs
1%
$1,637
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$2,451
Mortgage P&I
31%
$867
Property Taxes
7%
$200
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696