Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.99% first-year return on $57,942 initial cash invested.
0.99%
Cash On Cash
7.39%
Cap Rate
1.14
DSCR
$2,300
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $2,252 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,942
Downpayment
20%
$38,040
Closing costs
1%
$1,902
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,300
Total Expenses
$2,252
Mortgage P&I
45%
$1,031
Property Taxes
2%
$44
Home Insurance
3%
$73
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575