Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.12% first-year return on $55,590 initial cash invested.
8.12%
Cash On Cash
9.85%
Cap Rate
1.52
DSCR
$3,148
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $2,772 expenses = $376 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$2,772
Mortgage P&I
31%
$968
Property Taxes
7%
$230
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787