Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.04% first-year return on $54,183 initial cash invested.
1.04%
Cash On Cash
7.24%
Cap Rate
1.15
DSCR
$2,169
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $2,122 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,183
Downpayment
20%
$34,460
Closing costs
1%
$1,723
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,169
Total Expenses
$2,122
Mortgage P&I
42%
$906
Property Taxes
4%
$96
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542