Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.61% first-year return on $57,039 initial cash invested.
0.61%
Cash On Cash
6.92%
Cap Rate
1.13
DSCR
$2,279
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,279 income − $2,250 expenses = $29 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,039
Downpayment
20%
$37,180
Closing costs
1%
$1,859
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,279
Total Expenses
$2,250
Mortgage P&I
42%
$952
Property Taxes
6%
$138
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570