Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.09% first-year return on $52,629 initial cash invested.
6.09%
Cash On Cash
9.19%
Cap Rate
1.42
DSCR
$2,713
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,713
Total Expenses
$2,446
Mortgage P&I
33%
$887
Property Taxes
7%
$198
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678