Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.31% first-year return on $56,871 initial cash invested.
9.31%
Cash On Cash
10.43%
Cap Rate
1.54
DSCR
$3,039
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,039 income − $2,598 expenses = $441 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,871
Downpayment
20%
$37,020
Closing costs
1%
$1,851
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,039
Total Expenses
$2,598
Mortgage P&I
34%
$1,046
Property Taxes
1%
$26
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760