Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.26% first-year return on $50,571 initial cash invested.
6.26%
Cash On Cash
8.96%
Cap Rate
1.44
DSCR
$2,214
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,571
Downpayment
20%
$31,020
Closing costs
1%
$1,551
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,214
Total Expenses
$1,950
Mortgage P&I
36%
$805
Property Taxes
1%
$25
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554