Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.51% first-year return on $54,729 initial cash invested.
1.51%
Cash On Cash
7.59%
Cap Rate
1.19
DSCR
$2,716
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,716
Total Expenses
$2,647
Mortgage P&I
34%
$928
Property Taxes
13%
$354
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679