Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.1% first-year return on $56,829 initial cash invested.
1.1%
Cash On Cash
7.78%
Cap Rate
1.16
DSCR
$2,748
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $2,696 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,748
Total Expenses
$2,696
Mortgage P&I
38%
$1,037
Property Taxes
10%
$275
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687