Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.99% first-year return on $54,330 initial cash invested.
4.99%
Cash On Cash
8.42%
Cap Rate
1.38
DSCR
$2,759
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,759 income − $2,533 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,330
Downpayment
20%
$34,600
Closing costs
1%
$1,730
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,759
Total Expenses
$2,533
Mortgage P&I
32%
$878
Property Taxes
10%
$269
Home Insurance
2%
$62
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690