Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.53% first-year return on $55,527 initial cash invested.
6.53%
Cash On Cash
9.05%
Cap Rate
1.46
DSCR
$2,995
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,527
Downpayment
20%
$35,740
Closing costs
1%
$1,787
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,995
Total Expenses
$2,693
Mortgage P&I
31%
$925
Property Taxes
9%
$267
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749