Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.7% first-year return on $56,703 initial cash invested.
0.7%
Cash On Cash
7.18%
Cap Rate
1.12
DSCR
$2,131
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,131 income − $2,098 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,703
Downpayment
20%
$36,860
Closing costs
1%
$1,843
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,131
Total Expenses
$2,098
Mortgage P&I
46%
$984
Property Taxes
1%
$24
Home Insurance
3%
$67
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533