Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.17% first-year return on $56,850 initial cash invested.
5.17%
Cash On Cash
8.7%
Cap Rate
1.37
DSCR
$2,986
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,986 income − $2,741 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$2,741
Mortgage P&I
33%
$977
Property Taxes
9%
$267
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746