Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.27% first-year return on $42,990 initial cash invested.
3.27%
Cash On Cash
8.36%
Cap Rate
1.32
DSCR
$2,154
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,154
Total Expenses
$2,037
Mortgage P&I
29%
$626
Property Taxes
15%
$313
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538