Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.54% first-year return on $55,800 initial cash invested.
4.54%
Cash On Cash
8.16%
Cap Rate
1.35
DSCR
$2,601
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$2,390
Mortgage P&I
35%
$909
Property Taxes
7%
$170
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650