Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.67% first-year return on $55,380 initial cash invested.
0.67%
Cash On Cash
7.38%
Cap Rate
1.13
DSCR
$2,450
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $2,419 expenses = $31 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
$2,450
Total Expenses
$2,419
Mortgage P&I
39%
$966
Property Taxes
8%
$207
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612