Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.97% first-year return on $54,456 initial cash invested.
5.97%
Cash On Cash
9.09%
Cap Rate
1.4
DSCR
$2,704
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $2,433 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,456
Downpayment
20%
$34,720
Closing costs
1%
$1,736
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$2,433
Mortgage P&I
35%
$936
Property Taxes
5%
$138
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676