Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.54% first-year return on $54,624 initial cash invested.
3.54%
Cash On Cash
8.21%
Cap Rate
1.27
DSCR
$2,309
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,309 income − $2,148 expenses = $161 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
$2,309
Total Expenses
$2,148
Mortgage P&I
41%
$940
Property Taxes
1%
$33
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577