Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.05% first-year return on $54,729 initial cash invested.
1.05%
Cash On Cash
7.17%
Cap Rate
1.14
DSCR
$2,051
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,051 income − $2,003 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,051
Total Expenses
$2,003
Mortgage P&I
45%
$915
Property Taxes
2%
$42
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$513