Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.63% first-year return on $55,779 initial cash invested.
6.63%
Cash On Cash
9.4%
Cap Rate
1.44
DSCR
$3,022
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $2,714 expenses = $308 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$2,714
Mortgage P&I
32%
$980
Property Taxes
7%
$220
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756