Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.18% first-year return on $53,553 initial cash invested.
0.18%
Cash On Cash
7.1%
Cap Rate
1.1
DSCR
$2,168
Rent
$8
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,553
Downpayment
20%
$33,860
Closing costs
1%
$1,693
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,168
Total Expenses
$2,160
Mortgage P&I
42%
$906
Property Taxes
7%
$147
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542