Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.17% first-year return on $54,351 initial cash invested.
5.17%
Cash On Cash
8.14%
Cap Rate
1.4
DSCR
$2,526
Rent
$234
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,351
Downpayment
20%
$34,620
Closing costs
1%
$1,731
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$2,292
Mortgage P&I
33%
$839
Property Taxes
5%
$127
Home Insurance
4%
$113
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632