Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.55% first-year return on $55,170 initial cash invested.
6.55%
Cash On Cash
9.2%
Cap Rate
1.45
DSCR
$2,930
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $2,629 expenses = $301 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
$2,930
Total Expenses
$2,629
Mortgage P&I
32%
$939
Property Taxes
8%
$221
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732