Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.45% first-year return on $53,679 initial cash invested.
0.45%
Cash On Cash
7.08%
Cap Rate
1.12
DSCR
$2,182
Rent
$20
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
$53,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,182
Total Expenses
$2,162
Mortgage P&I
41%
$895
Property Taxes
7%
$160
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546