Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.37% first-year return on $54,561 initial cash invested.
9.37%
Cash On Cash
10.09%
Cap Rate
1.6
DSCR
$3,074
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,561
Downpayment
20%
$34,820
Closing costs
1%
$1,741
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,074
Total Expenses
$2,648
Mortgage P&I
30%
$915
Property Taxes
6%
$192
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768