Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.18% first-year return on $56,850 initial cash invested.
7.18%
Cash On Cash
9.7%
Cap Rate
1.45
DSCR
$3,033
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $2,693 expenses = $340 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,033
Total Expenses
$2,693
Mortgage P&I
34%
$1,035
Property Taxes
5%
$138
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758