Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.23% first-year return on $57,900 initial cash invested.
8.23%
Cash On Cash
9.64%
Cap Rate
1.52
DSCR
$3,115
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,115 income − $2,718 expenses = $397 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,115
Total Expenses
$2,718
Mortgage P&I
32%
$1,005
Property Taxes
5%
$151
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779