Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.06% first-year return on $55,107 initial cash invested.
9.06%
Cash On Cash
10.03%
Cap Rate
1.56
DSCR
$2,852
Rent
$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $2,436 expenses = $416 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
$2,852
Total Expenses
$2,436
Mortgage P&I
33%
$947
Property Taxes
2%
$46
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713