Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.54% first-year return on $55,191 initial cash invested.
2.54%
Cash On Cash
7.9%
Cap Rate
1.24
DSCR
$2,726
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,191
Downpayment
20%
$35,420
Closing costs
1%
$1,771
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$2,609
Mortgage P&I
34%
$940
Property Taxes
11%
$296
Home Insurance
2%
$64
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682