Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.42% first-year return on $55,800 initial cash invested.
5.42%
Cash On Cash
9.13%
Cap Rate
1.36
DSCR
$2,815
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,815 income − $2,563 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,815
Total Expenses
$2,563
Mortgage P&I
36%
$1,005
Property Taxes
5%
$143
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704