Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.89% first-year return on $48,366 initial cash invested.
7.89%
Cash On Cash
9.84%
Cap Rate
1.53
DSCR
$2,358
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,366
Downpayment
20%
$28,920
Closing costs
1%
$1,446
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,358
Total Expenses
$2,040
Mortgage P&I
33%
$774
Property Taxes
3%
$74
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590