Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.99% first-year return on $55,548 initial cash invested.
8.99%
Cash On Cash
9.99%
Cap Rate
1.55
DSCR
$2,807
Rent
$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,807 income − $2,391 expenses = $416 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,548
Downpayment
20%
$35,760
Closing costs
1%
$1,788
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,807
Total Expenses
$2,391
Mortgage P&I
34%
$960
Property Taxes
1%
$21
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702