Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.49% first-year return on $56,346 initial cash invested.
3.49%
Cash On Cash
8.29%
Cap Rate
1.26
DSCR
$2,498
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $2,334 expenses = $164 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
$2,498
Total Expenses
$2,334
Mortgage P&I
40%
$997
Property Taxes
3%
$73
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624