Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.83% first-year return on $56,997 initial cash invested.
3.83%
Cash On Cash
8.45%
Cap Rate
1.3
DSCR
$2,916
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $2,734 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,997
Downpayment
20%
$37,140
Closing costs
1%
$1,857
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$2,734
Mortgage P&I
35%
$1,008
Property Taxes
9%
$260
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729