Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.03% first-year return on $57,270 initial cash invested.
1.03%
Cash On Cash
7.3%
Cap Rate
1.14
DSCR
$2,357
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,357 income − $2,308 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,270
Downpayment
20%
$37,400
Closing costs
1%
$1,870
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,357
Total Expenses
$2,308
Mortgage P&I
42%
$995
Property Taxes
4%
$100
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$589