Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.64% first-year return on $45,825 initial cash invested.
9.64%
Cash On Cash
10.55%
Cap Rate
1.67
DSCR
$2,496
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,825
Downpayment
20%
$26,500
Closing costs
1%
$1,325
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,496
Total Expenses
$2,128
Mortgage P&I
28%
$697
Property Taxes
6%
$159
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624