Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.68% first-year return on $56,115 initial cash invested.
3.68%
Cash On Cash
8.45%
Cap Rate
1.29
DSCR
$2,876
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,876 income − $2,704 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,115
Downpayment
20%
$36,300
Closing costs
1%
$1,815
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,876
Total Expenses
$2,704
Mortgage P&I
34%
$991
Property Taxes
9%
$267
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719