Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.54% first-year return on $55,800 initial cash invested.
4.54%
Cash On Cash
8.81%
Cap Rate
1.32
DSCR
$2,737
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,737 income − $2,526 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,737
Total Expenses
$2,526
Mortgage P&I
37%
$1,001
Property Taxes
5%
$149
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684