Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.04% first-year return on $56,535 initial cash invested.
3.04%
Cash On Cash
7.93%
Cap Rate
1.25
DSCR
$2,541
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $2,398 expenses = $143 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,535
Downpayment
20%
$36,700
Closing costs
1%
$1,835
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$2,398
Mortgage P&I
38%
$967
Property Taxes
5%
$134
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635