Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.48% first-year return on $54,456 initial cash invested.
6.48%
Cash On Cash
9.26%
Cap Rate
1.43
DSCR
$2,748
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $2,454 expenses = $294 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
$2,748
Total Expenses
$2,454
Mortgage P&I
34%
$936
Property Taxes
5%
$138
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687