Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.2% first-year return on $54,645 initial cash invested.
5.2%
Cash On Cash
8.74%
Cap Rate
1.36
DSCR
$2,558
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $2,321 expenses = $237 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,645
Downpayment
20%
$34,900
Closing costs
1%
$1,745
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$2,321
Mortgage P&I
36%
$932
Property Taxes
4%
$100
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640