Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.37% first-year return on $54,498 initial cash invested.
1.37%
Cash On Cash
7.45%
Cap Rate
1.16
DSCR
$2,228
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $2,166 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,498
Downpayment
20%
$34,760
Closing costs
1%
$1,738
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,228
Total Expenses
$2,166
Mortgage P&I
42%
$928
Property Taxes
5%
$101
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$557