Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.94% first-year return on $55,674 initial cash invested.
1.94%
Cash On Cash
7.62%
Cap Rate
1.19
DSCR
$2,214
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,214 income − $2,124 expenses = $90 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,674
Downpayment
20%
$35,880
Closing costs
1%
$1,794
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,214
Total Expenses
$2,124
Mortgage P&I
43%
$960
Property Taxes
1%
$30
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554