Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.79% first-year return on $54,162 initial cash invested.
3.79%
Cash On Cash
7.91%
Cap Rate
1.33
DSCR
$2,752
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $2,581 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,162
Downpayment
20%
$34,440
Closing costs
1%
$1,722
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,752
Total Expenses
$2,581
Mortgage P&I
31%
$854
Property Taxes
13%
$345
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688