Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.62% first-year return on $55,107 initial cash invested.
7.62%
Cash On Cash
9.55%
Cap Rate
1.48
DSCR
$2,725
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,725 income − $2,375 expenses = $350 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,107
Downpayment
20%
$35,340
Closing costs
1%
$1,767
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,725
Total Expenses
$2,375
Mortgage P&I
35%
$947
Property Taxes
2%
$46
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681