Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.04% first-year return on $57,795 initial cash invested.
7.04%
Cash On Cash
8.76%
Cap Rate
1.51
DSCR
$3,219
Rent
$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,219 income − $2,880 expenses = $339 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,795
Downpayment
20%
$37,900
Closing costs
1%
$1,895
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$2,880
Mortgage P&I
28%
$916
Property Taxes
11%
$352
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805