Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.99% first-year return on $56,661 initial cash invested.
6.99%
Cash On Cash
9.03%
Cap Rate
1.47
DSCR
$2,822
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $2,492 expenses = $330 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,661
Downpayment
20%
$36,820
Closing costs
1%
$1,841
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$2,492
Mortgage P&I
33%
$943
Property Taxes
5%
$129
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706