Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.9% first-year return on $54,645 initial cash invested.
0.9%
Cash On Cash
7.38%
Cap Rate
1.14
DSCR
$2,278
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $2,237 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,645
Downpayment
20%
$34,900
Closing costs
1%
$1,745
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$2,237
Mortgage P&I
41%
$941
Property Taxes
6%
$141
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570