Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.3% first-year return on $54,834 initial cash invested.
6.3%
Cash On Cash
9.01%
Cap Rate
1.42
DSCR
$2,604
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $2,316 expenses = $288 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,834
Downpayment
20%
$35,080
Closing costs
1%
$1,754
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,604
Total Expenses
$2,316
Mortgage P&I
36%
$925
Property Taxes
2%
$62
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651