Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.03% first-year return on $54,813 initial cash invested.
4.03%
Cash On Cash
8.39%
Cap Rate
1.31
DSCR
$2,601
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,813
Downpayment
20%
$35,060
Closing costs
1%
$1,753
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$2,417
Mortgage P&I
36%
$938
Property Taxes
6%
$168
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650