Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.26% first-year return on $56,850 initial cash invested.
2.26%
Cash On Cash
7.63%
Cap Rate
1.23
DSCR
$2,798
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $2,691 expenses = $107 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,798
Total Expenses
$2,691
Mortgage P&I
34%
$957
Property Taxes
12%
$325
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700