Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.8% first-year return on $56,850 initial cash invested.
5.8%
Cash On Cash
8.86%
Cap Rate
1.39
DSCR
$2,650
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $2,375 expenses = $275 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,650
Total Expenses
$2,375
Mortgage P&I
37%
$985
Property Taxes
2%
$58
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662