Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.78% first-year return on $55,548 initial cash invested.
6.78%
Cash On Cash
9.12%
Cap Rate
1.46
DSCR
$2,771
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,771 income − $2,457 expenses = $314 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,771
Total Expenses
$2,457
Mortgage P&I
34%
$934
Property Taxes
5%
$130
Home Insurance
2%
$62
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693