Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.95% first-year return on $53,889 initial cash invested.
9.95%
Cash On Cash
10.13%
Cap Rate
1.64
DSCR
$2,867
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,889
Downpayment
20%
$34,180
Closing costs
1%
$1,709
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,867
Total Expenses
$2,420
Mortgage P&I
31%
$881
Property Taxes
3%
$78
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717