Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.74% first-year return on $56,220 initial cash invested.
3.74%
Cash On Cash
8.24%
Cap Rate
1.32
DSCR
$3,191
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,220
Downpayment
20%
$36,400
Closing costs
1%
$1,820
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,191
Total Expenses
$3,016
Mortgage P&I
30%
$947
Property Taxes
15%
$472
Home Insurance
2%
$64
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798