Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.77% first-year return on $56,850 initial cash invested.
9.77%
Cash On Cash
10.16%
Cap Rate
1.6
DSCR
$3,063
Rent
$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $2,600 expenses = $463 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,063
Total Expenses
$2,600
Mortgage P&I
32%
$981
Property Taxes
3%
$83
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766