Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.75% first-year return on $53,700 initial cash invested.
7.75%
Cash On Cash
9.58%
Cap Rate
1.5
DSCR
$2,636
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,636
Total Expenses
$2,289
Mortgage P&I
34%
$905
Property Taxes
2%
$60
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659