Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.76% first-year return on $55,779 initial cash invested.
1.76%
Cash On Cash
7.54%
Cap Rate
1.18
DSCR
$2,265
Rent
$82
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
7.0%
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
$2,265
Total Expenses
$2,183
Mortgage P&I
42%
$957
Property Taxes
3%
$75
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566