Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.76% first-year return on $56,262 initial cash invested.
5.76%
Cash On Cash
9.07%
Cap Rate
1.39
DSCR
$2,977
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,977 income − $2,707 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,262
Downpayment
20%
$36,440
Closing costs
1%
$1,822
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,977
Total Expenses
$2,707
Mortgage P&I
33%
$988
Property Taxes
8%
$225
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744