Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.52% first-year return on $55,422 initial cash invested.
1.52%
Cash On Cash
7.54%
Cap Rate
1.18
DSCR
$2,459
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,422
Downpayment
20%
$35,640
Closing costs
1%
$1,782
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,459
Total Expenses
$2,389
Mortgage P&I
39%
$951
Property Taxes
8%
$195
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615