Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.62% first-year return on $54,372 initial cash invested.
3.62%
Cash On Cash
8.24%
Cap Rate
1.28
DSCR
$2,461
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,461 income − $2,297 expenses = $164 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
$2,461
Total Expenses
$2,297
Mortgage P&I
38%
$928
Property Taxes
5%
$128
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615