Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.94% first-year return on $55,590 initial cash invested.
2.94%
Cash On Cash
7.78%
Cap Rate
1.25
DSCR
$2,358
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,358 income − $2,222 expenses = $136 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
$2,358
Total Expenses
$2,222
Mortgage P&I
39%
$931
Property Taxes
4%
$96
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590