Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.69% first-year return on $57,375 initial cash invested.
0.69%
Cash On Cash
7.28%
Cap Rate
1.13
DSCR
$2,517
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,517 income − $2,484 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,375
Downpayment
20%
$37,500
Closing costs
1%
$1,875
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,517
Total Expenses
$2,484
Mortgage P&I
40%
$1,004
Property Taxes
8%
$205
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629