Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.86% first-year return on $56,556 initial cash invested.
3.86%
Cash On Cash
8.46%
Cap Rate
1.29
DSCR
$2,780
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,780 income − $2,598 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,556
Downpayment
20%
$36,720
Closing costs
1%
$1,836
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,780
Total Expenses
$2,598
Mortgage P&I
36%
$1,002
Property Taxes
7%
$190
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$695