Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.47% first-year return on $56,829 initial cash invested.
2.47%
Cash On Cash
7.69%
Cap Rate
1.23
DSCR
$2,706
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $2,589 expenses = $117 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,706
Total Expenses
$2,589
Mortgage P&I
35%
$960
Property Taxes
10%
$266
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676