Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.06% first-year return on $59,973 initial cash invested.
6.06%
Cash On Cash
8.99%
Cap Rate
1.48
DSCR
$2,838
Rent
$303
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,973
Downpayment
20%
$34,260
Closing costs
1%
$1,713
Rehab
0%
$0
Furnishing
14%
$24,000
Cashflow
Total Income
$2,838
Total Expenses
$2,535
Mortgage P&I
31%
$866
Property Taxes
9%
$244
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710