Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.73% first-year return on $55,443 initial cash invested.
1.73%
Cash On Cash
7.33%
Cap Rate
1.2
DSCR
$2,452
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $2,372 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,443
Downpayment
20%
$35,660
Closing costs
1%
$1,783
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$2,372
Mortgage P&I
37%
$911
Property Taxes
9%
$220
Home Insurance
3%
$64
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613