Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.39% first-year return on $54,225 initial cash invested.
2.39%
Cash On Cash
8.13%
Cap Rate
1.21
DSCR
$2,332
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,332 income − $2,224 expenses = $108 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,225
Downpayment
20%
$34,500
Closing costs
1%
$1,725
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,332
Total Expenses
$2,224
Mortgage P&I
41%
$967
Property Taxes
3%
$77
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583