Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.5% first-year return on $55,170 initial cash invested.
2.5%
Cash On Cash
7.57%
Cap Rate
1.24
DSCR
$2,580
Rent
$115
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
$2,580
Total Expenses
$2,465
Mortgage P&I
35%
$899
Property Taxes
10%
$266
Home Insurance
2%
$62
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645