Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.32% first-year return on $55,737 initial cash invested.
3.32%
Cash On Cash
7.55%
Cap Rate
1.27
DSCR
$2,193
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $2,039 expenses = $154 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
$2,193
Total Expenses
$2,039
Mortgage P&I
40%
$888
Property Taxes
0%
$5
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548