Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.48% first-year return on $42,990 initial cash invested.
2.48%
Cash On Cash
8.06%
Cap Rate
1.28
DSCR
$2,102
Rent
$89
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
$2,102
Total Expenses
$2,013
Mortgage P&I
30%
$626
Property Taxes
15%
$313
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526