Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.02% first-year return on $54,120 initial cash invested.
0.02%
Cash On Cash
6.89%
Cap Rate
1.09
DSCR
$2,056
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,120
Downpayment
20%
$34,400
Closing costs
1%
$1,720
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,056
Total Expenses
$2,055
Mortgage P&I
44%
$904
Property Taxes
5%
$105
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514