Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.62% first-year return on $55,380 initial cash invested.
3.62%
Cash On Cash
8.37%
Cap Rate
1.28
DSCR
$2,710
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,710 income − $2,543 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,380
Downpayment
20%
$35,600
Closing costs
1%
$1,780
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,710
Total Expenses
$2,543
Mortgage P&I
36%
$966
Property Taxes
8%
$207
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678