Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.35% first-year return on $54,855 initial cash invested.
3.35%
Cash On Cash
7.92%
Cap Rate
1.28
DSCR
$2,504
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $2,351 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,855
Downpayment
20%
$35,100
Closing costs
1%
$1,755
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,504
Total Expenses
$2,351
Mortgage P&I
36%
$906
Property Taxes
8%
$206
Home Insurance
1%
$37
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626