Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.64% first-year return on $49,779 initial cash invested.
9.64%
Cash On Cash
9.91%
Cap Rate
1.52
DSCR
$2,787
Rent
$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $2,387 expenses = $400 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
$2,787
Total Expenses
$2,387
Mortgage P&I
35%
$974
Property Taxes
0%
$13
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$697