Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.81% first-year return on $54,918 initial cash invested.
0.81%
Cash On Cash
6.99%
Cap Rate
1.14
DSCR
$2,153
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,153 income − $2,116 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,918
Downpayment
20%
$35,160
Closing costs
1%
$1,758
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,153
Total Expenses
$2,116
Mortgage P&I
42%
$901
Property Taxes
6%
$119
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538