Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.3% first-year return on $53,511 initial cash invested.
6.3%
Cash On Cash
9.2%
Cap Rate
1.43
DSCR
$2,789
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,511
Downpayment
20%
$33,820
Closing costs
1%
$1,691
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,789
Total Expenses
$2,508
Mortgage P&I
32%
$904
Property Taxes
7%
$205
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697