Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.29% first-year return on $55,590 initial cash invested.
5.29%
Cash On Cash
8.57%
Cap Rate
1.37
DSCR
$2,568
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $2,323 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$2,323
Mortgage P&I
36%
$931
Property Taxes
4%
$96
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642