Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.02% first-year return on $55,737 initial cash invested.
9.02%
Cash On Cash
9.45%
Cap Rate
1.59
DSCR
$2,702
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $2,283 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,737
Downpayment
20%
$35,940
Closing costs
1%
$1,797
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$2,283
Mortgage P&I
33%
$888
Property Taxes
0%
$5
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676