Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.58% first-year return on $57,333 initial cash invested.
7.58%
Cash On Cash
9.05%
Cap Rate
1.52
DSCR
$3,012
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,012 income − $2,650 expenses = $362 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,333
Downpayment
20%
$37,460
Closing costs
1%
$1,873
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,012
Total Expenses
$2,650
Mortgage P&I
31%
$931
Property Taxes
7%
$216
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$753