Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.03% first-year return on $54,225 initial cash invested.
9.03%
Cash On Cash
10%
Cap Rate
1.59
DSCR
$3,104
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $2,696 expenses = $408 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,225
Downpayment
20%
$34,500
Closing costs
1%
$1,725
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,104
Total Expenses
$2,696
Mortgage P&I
29%
$906
Property Taxes
8%
$239
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776