Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.98% first-year return on $54,267 initial cash invested.
3.98%
Cash On Cash
7.89%
Cap Rate
1.31
DSCR
$2,309
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,309 income − $2,129 expenses = $180 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,267
Downpayment
20%
$34,540
Closing costs
1%
$1,727
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,309
Total Expenses
$2,129
Mortgage P&I
37%
$864
Property Taxes
6%
$132
Home Insurance
1%
$26
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577