Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.84% first-year return on $55,527 initial cash invested.
1.84%
Cash On Cash
7.22%
Cap Rate
1.21
DSCR
$2,504
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $2,419 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,527
Downpayment
20%
$35,740
Closing costs
1%
$1,787
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,504
Total Expenses
$2,419
Mortgage P&I
36%
$890
Property Taxes
9%
$217
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626