Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6% first-year return on $55,443 initial cash invested.
6%
Cash On Cash
8.76%
Cap Rate
1.43
DSCR
$2,829
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $2,552 expenses = $277 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
$2,829
Total Expenses
$2,552
Mortgage P&I
32%
$911
Property Taxes
8%
$220
Home Insurance
2%
$64
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707