Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.01% first-year return on $54,750 initial cash invested.
7.01%
Cash On Cash
8.98%
Cap Rate
1.47
DSCR
$2,525
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,525 income − $2,205 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,525
Total Expenses
$2,205
Mortgage P&I
35%
$889
Property Taxes
2%
$43
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631