Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.92% first-year return on $56,241 initial cash invested.
7.92%
Cash On Cash
9.35%
Cap Rate
1.53
DSCR
$3,066
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $2,695 expenses = $371 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,241
Downpayment
20%
$36,420
Closing costs
1%
$1,821
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$2,695
Mortgage P&I
30%
$925
Property Taxes
7%
$218
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766