Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.19% first-year return on $55,212 initial cash invested.
9.19%
Cash On Cash
9.48%
Cap Rate
1.62
DSCR
$2,782
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $2,359 expenses = $423 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,212
Downpayment
20%
$35,440
Closing costs
1%
$1,772
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$2,359
Mortgage P&I
31%
$866
Property Taxes
2%
$50
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696