Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.79% first-year return on $53,490 initial cash invested.
1.79%
Cash On Cash
7.46%
Cap Rate
1.18
DSCR
$2,069
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,069
Total Expenses
$1,989
Mortgage P&I
43%
$888
Property Taxes
2%
$49
Home Insurance
3%
$59
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517