Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.77% first-year return on $56,325 initial cash invested.
1.77%
Cash On Cash
7.61%
Cap Rate
1.19
DSCR
$2,452
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $2,369 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,325
Downpayment
20%
$36,500
Closing costs
1%
$1,825
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$2,369
Mortgage P&I
40%
$976
Property Taxes
6%
$152
Home Insurance
3%
$64
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613