Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.38% first-year return on $56,661 initial cash invested.
0.38%
Cash On Cash
7.16%
Cap Rate
1.11
DSCR
$2,192
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $2,174 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,661
Downpayment
20%
$36,820
Closing costs
1%
$1,841
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,192
Total Expenses
$2,174
Mortgage P&I
45%
$993
Property Taxes
3%
$56
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548