Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.73% first-year return on $55,821 initial cash invested.
0.73%
Cash On Cash
7.28%
Cap Rate
1.12
DSCR
$2,115
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $2,081 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,821
Downpayment
20%
$36,020
Closing costs
1%
$1,801
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,115
Total Expenses
$2,081
Mortgage P&I
46%
$973
Property Taxes
1%
$22
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529