Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.79% first-year return on $57,900 initial cash invested.
7.79%
Cash On Cash
9.13%
Cap Rate
1.51
DSCR
$2,746
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $2,370 expenses = $376 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$2,370
Mortgage P&I
35%
$960
Property Taxes
1%
$25
Home Insurance
2%
$66
HOA
0%
$1
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686