Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.41% first-year return on $55,422 initial cash invested.
0.41%
Cash On Cash
7.17%
Cap Rate
1.12
DSCR
$2,364
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $2,345 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,422
Downpayment
20%
$35,640
Closing costs
1%
$1,782
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,364
Total Expenses
$2,345
Mortgage P&I
40%
$951
Property Taxes
8%
$195
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591