Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.68% first-year return on $54,351 initial cash invested.
1.68%
Cash On Cash
7.76%
Cap Rate
1.19
DSCR
$2,585
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,585 income − $2,509 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,351
Downpayment
20%
$34,620
Closing costs
1%
$1,731
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,585
Total Expenses
$2,509
Mortgage P&I
36%
$941
Property Taxes
10%
$267
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646