Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.01% first-year return on $55,632 initial cash invested.
7.01%
Cash On Cash
9.76%
Cap Rate
1.46
DSCR
$3,384
Rent
$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $3,059 expenses = $325 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,632
Downpayment
20%
$35,840
Closing costs
1%
$1,792
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$3,059
Mortgage P&I
29%
$997
Property Taxes
11%
$365
Home Insurance
2%
$65
HOA
0%
$8
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846