Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.19% first-year return on $51,453 initial cash invested.
8.19%
Cash On Cash
9.76%
Cap Rate
1.57
DSCR
$2,996
Rent
$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,453
Downpayment
20%
$31,860
Closing costs
1%
$1,593
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$2,645
Mortgage P&I
28%
$824
Property Taxes
11%
$327
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749