Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.24% first-year return on $55,779 initial cash invested.
2.24%
Cash On Cash
7.72%
Cap Rate
1.2
DSCR
$2,283
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,283
Total Expenses
$2,179
Mortgage P&I
42%
$963
Property Taxes
2%
$54
Home Insurance
3%
$63
HOA
0%
$4
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571