Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.59% first-year return on $54,750 initial cash invested.
8.59%
Cash On Cash
10.09%
Cap Rate
1.52
DSCR
$2,822
Rent
$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $2,430 expenses = $392 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$2,430
Mortgage P&I
34%
$967
Property Taxes
2%
$47
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706