Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.7% first-year return on $57,900 initial cash invested.
9.7%
Cash On Cash
10.12%
Cap Rate
1.6
DSCR
$3,251
Rent
$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,251 income − $2,783 expenses = $468 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
$3,251
Total Expenses
$2,783
Mortgage P&I
31%
$1,005
Property Taxes
5%
$151
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813