Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.81% first-year return on $55,737 initial cash invested.
3.81%
Cash On Cash
8.29%
Cap Rate
1.3
DSCR
$2,757
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $2,580 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,757
Total Expenses
$2,580
Mortgage P&I
35%
$954
Property Taxes
9%
$239
Home Insurance
2%
$64
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689