Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.65% first-year return on $56,913 initial cash invested.
0.65%
Cash On Cash
6.89%
Cap Rate
1.12
DSCR
$2,116
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,116 income − $2,085 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,913
Downpayment
20%
$37,060
Closing costs
1%
$1,853
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,116
Total Expenses
$2,085
Mortgage P&I
45%
$948
Property Taxes
3%
$55
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529