Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.98% first-year return on $55,065 initial cash invested.
1.98%
Cash On Cash
7.66%
Cap Rate
1.2
DSCR
$2,504
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $2,413 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,065
Downpayment
20%
$35,300
Closing costs
1%
$1,765
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,504
Total Expenses
$2,413
Mortgage P&I
37%
$935
Property Taxes
10%
$239
Home Insurance
1%
$37
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626