Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.3% first-year return on $54,162 initial cash invested.
2.3%
Cash On Cash
7.41%
Cap Rate
1.24
DSCR
$2,624
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,162
Downpayment
20%
$34,440
Closing costs
1%
$1,722
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$2,520
Mortgage P&I
33%
$854
Property Taxes
13%
$345
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656