Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.85% first-year return on $54,372 initial cash invested.
2.85%
Cash On Cash
7.99%
Cap Rate
1.24
DSCR
$2,397
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,397 income − $2,268 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,372
Downpayment
20%
$34,640
Closing costs
1%
$1,732
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,397
Total Expenses
$2,268
Mortgage P&I
39%
$928
Property Taxes
5%
$128
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599