Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.93% first-year return on $55,695 initial cash invested.
0.93%
Cash On Cash
7.01%
Cap Rate
1.15
DSCR
$2,366
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $2,323 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,695
Downpayment
20%
$35,900
Closing costs
1%
$1,795
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,366
Total Expenses
$2,323
Mortgage P&I
39%
$911
Property Taxes
9%
$217
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592