Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.81% first-year return on $57,501 initial cash invested.
8.81%
Cash On Cash
9.93%
Cap Rate
1.53
DSCR
$2,984
Rent
$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $2,562 expenses = $422 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,501
Downpayment
20%
$37,620
Closing costs
1%
$1,881
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$2,562
Mortgage P&I
34%
$1,015
Property Taxes
2%
$52
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746