Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.53% first-year return on $54,624 initial cash invested.
2.53%
Cash On Cash
7.87%
Cap Rate
1.22
DSCR
$2,223
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $2,108 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,624
Downpayment
20%
$34,880
Closing costs
1%
$1,744
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,223
Total Expenses
$2,108
Mortgage P&I
42%
$940
Property Taxes
1%
$33
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556