Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.5% first-year return on $55,779 initial cash invested.
6.5%
Cash On Cash
9.35%
Cap Rate
1.43
DSCR
$2,936
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $2,634 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,936
Total Expenses
$2,634
Mortgage P&I
33%
$982
Property Taxes
6%
$181
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734