Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.83% first-year return on $53,784 initial cash invested.
7.83%
Cash On Cash
9.61%
Cap Rate
1.52
DSCR
$2,941
Rent
$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,784
Downpayment
20%
$34,080
Closing costs
1%
$1,704
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,941
Total Expenses
$2,590
Mortgage P&I
30%
$896
Property Taxes
8%
$222
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735