Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.34% first-year return on $57,039 initial cash invested.
7.34%
Cash On Cash
9.51%
Cap Rate
1.48
DSCR
$3,173
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,173 income − $2,824 expenses = $349 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,173
Total Expenses
$2,824
Mortgage P&I
31%
$997
Property Taxes
8%
$241
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793