Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.31% first-year return on $57,858 initial cash invested.
9.31%
Cash On Cash
9.58%
Cap Rate
1.6
DSCR
$3,038
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,038 income − $2,589 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,858
Downpayment
20%
$37,960
Closing costs
1%
$1,898
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,038
Total Expenses
$2,589
Mortgage P&I
31%
$944
Property Taxes
4%
$118
Home Insurance
2%
$67
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760