Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.58% first-year return on $56,850 initial cash invested.
7.58%
Cash On Cash
9.83%
Cap Rate
1.49
DSCR
$3,480
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,480 income − $3,121 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,480
Total Expenses
$3,121
Mortgage P&I
29%
$1,018
Property Taxes
11%
$368
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870