Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.38% first-year return on $55,674 initial cash invested.
9.38%
Cash On Cash
10.1%
Cap Rate
1.57
DSCR
$2,874
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,674
Downpayment
20%
$35,880
Closing costs
1%
$1,794
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,874
Total Expenses
$2,439
Mortgage P&I
33%
$960
Property Taxes
1%
$30
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718