Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.25% first-year return on $56,724 initial cash invested.
4.25%
Cash On Cash
8.21%
Cap Rate
1.31
DSCR
$2,448
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $2,247 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,724
Downpayment
20%
$36,880
Closing costs
1%
$1,844
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,448
Total Expenses
$2,247
Mortgage P&I
39%
$963
Property Taxes
2%
$43
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612