Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.8% first-year return on $47,190 initial cash invested.
2.8%
Cash On Cash
7.83%
Cap Rate
1.25
DSCR
$1,774
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,774
Total Expenses
$1,664
Mortgage P&I
41%
$726
Property Taxes
2%
$37
Home Insurance
3%
$49
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444