Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.72% first-year return on $47,400 initial cash invested.
5.72%
Cash On Cash
8.65%
Cap Rate
1.45
DSCR
$2,168
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,168
Total Expenses
$1,942
Mortgage P&I
32%
$696
Property Taxes
7%
$156
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542