Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.32% first-year return on $54,267 initial cash invested.
3.32%
Cash On Cash
7.67%
Cap Rate
1.28
DSCR
$2,253
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,267
Downpayment
20%
$34,540
Closing costs
1%
$1,727
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,253
Total Expenses
$2,103
Mortgage P&I
38%
$864
Property Taxes
6%
$132
Home Insurance
1%
$26
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$563