Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.99% first-year return on $55,779 initial cash invested.
0.99%
Cash On Cash
7.74%
Cap Rate
1.15
DSCR
$2,727
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $2,681 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$2,681
Mortgage P&I
37%
$1,005
Property Taxes
11%
$304
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682