Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.7% first-year return on $55,170 initial cash invested.
3.7%
Cash On Cash
7.82%
Cap Rate
1.29
DSCR
$2,297
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,170
Downpayment
20%
$35,400
Closing costs
1%
$1,770
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,297
Total Expenses
$2,127
Mortgage P&I
39%
$891
Property Taxes
3%
$70
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574