Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.15% first-year return on $56,913 initial cash invested.
0.15%
Cash On Cash
7.37%
Cap Rate
1.1
DSCR
$2,307
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $2,300 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,913
Downpayment
20%
$37,060
Closing costs
1%
$1,853
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,307
Total Expenses
$2,300
Mortgage P&I
45%
$1,039
Property Taxes
4%
$88
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577