Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.28% first-year return on $56,073 initial cash invested.
1.28%
Cash On Cash
7.25%
Cap Rate
1.16
DSCR
$2,364
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $2,304 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,073
Downpayment
20%
$36,260
Closing costs
1%
$1,813
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,364
Total Expenses
$2,304
Mortgage P&I
40%
$941
Property Taxes
7%
$162
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591