Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.12% first-year return on $55,443 initial cash invested.
2.12%
Cash On Cash
8.1%
Cap Rate
1.21
DSCR
$2,745
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,745 income − $2,647 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,443
Downpayment
20%
$35,660
Closing costs
1%
$1,783
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,745
Total Expenses
$2,647
Mortgage P&I
36%
$996
Property Taxes
10%
$270
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686