Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.89% first-year return on $58,131 initial cash invested.
7.89%
Cash On Cash
9.57%
Cap Rate
1.49
DSCR
$3,062
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $2,680 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,131
Downpayment
20%
$38,220
Closing costs
1%
$1,911
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,062
Total Expenses
$2,680
Mortgage P&I
33%
$1,020
Property Taxes
4%
$125
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$766