Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.22% first-year return on $57,270 initial cash invested.
2.22%
Cash On Cash
7.7%
Cap Rate
1.21
DSCR
$2,468
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $2,362 expenses = $106 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
$2,468
Total Expenses
$2,362
Mortgage P&I
40%
$995
Property Taxes
4%
$100
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617