Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1% first-year return on $56,661 initial cash invested.
1%
Cash On Cash
7.42%
Cap Rate
1.14
DSCR
$2,380
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $2,333 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,380
Total Expenses
$2,333
Mortgage P&I
42%
$997
Property Taxes
5%
$115
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595