Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.84% first-year return on $54,750 initial cash invested.
6.84%
Cash On Cash
8.8%
Cap Rate
1.48
DSCR
$2,542
Rent
$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$2,230
Mortgage P&I
34%
$869
Property Taxes
3%
$79
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636