Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.25% first-year return on $54,792 initial cash invested.
1.25%
Cash On Cash
7.05%
Cap Rate
1.16
DSCR
$2,088
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,088 income − $2,031 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,792
Downpayment
20%
$35,040
Closing costs
1%
$1,752
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,088
Total Expenses
$2,031
Mortgage P&I
43%
$888
Property Taxes
4%
$77
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522