Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.11% first-year return on $55,065 initial cash invested.
1.11%
Cash On Cash
7.36%
Cap Rate
1.16
DSCR
$2,426
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $2,375 expenses = $51 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
$2,426
Total Expenses
$2,375
Mortgage P&I
39%
$935
Property Taxes
10%
$239
Home Insurance
2%
$37
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606