Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.06% first-year return on $54,666 initial cash invested.
8.06%
Cash On Cash
9.66%
Cap Rate
1.53
DSCR
$3,069
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,069 income − $2,702 expenses = $367 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,666
Downpayment
20%
$34,920
Closing costs
1%
$1,746
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,069
Total Expenses
$2,702
Mortgage P&I
30%
$916
Property Taxes
7%
$225
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767