Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.81% first-year return on $55,800 initial cash invested.
3.81%
Cash On Cash
7.97%
Cap Rate
1.31
DSCR
$2,698
Rent
$177
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
$2,698
Total Expenses
$2,521
Mortgage P&I
34%
$911
Property Taxes
9%
$252
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674