Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.32% first-year return on $56,346 initial cash invested.
2.32%
Cash On Cash
7.9%
Cap Rate
1.21
DSCR
$2,393
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,393 income − $2,284 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,346
Downpayment
20%
$36,520
Closing costs
1%
$1,826
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,393
Total Expenses
$2,284
Mortgage P&I
42%
$997
Property Taxes
3%
$73
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598