Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.18% first-year return on $55,170 initial cash invested.
5.18%
Cash On Cash
8.74%
Cap Rate
1.37
DSCR
$2,808
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $2,570 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,170
Downpayment
20%
$35,400
Closing costs
1%
$1,770
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,808
Total Expenses
$2,570
Mortgage P&I
33%
$939
Property Taxes
8%
$221
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702