Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.45% first-year return on $55,590 initial cash invested.
6.45%
Cash On Cash
8.65%
Cap Rate
1.45
DSCR
$2,557
Rent
$299
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,557
Total Expenses
$2,258
Mortgage P&I
35%
$890
Property Taxes
3%
$78
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639