Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.14% first-year return on $54,141 initial cash invested.
7.14%
Cash On Cash
9.52%
Cap Rate
1.48
DSCR
$2,964
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,964 income − $2,642 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,141
Downpayment
20%
$34,420
Closing costs
1%
$1,721
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,964
Total Expenses
$2,642
Mortgage P&I
31%
$924
Property Taxes
8%
$228
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741