Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.36% first-year return on $49,779 initial cash invested.
8.36%
Cash On Cash
9.53%
Cap Rate
1.47
DSCR
$2,688
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $2,341 expenses = $347 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
7%
$12,000
Cashflow
Total Income
$2,688
Total Expenses
$2,341
Mortgage P&I
36%
$974
Property Taxes
0%
$13
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672