Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.53% first-year return on $58,341 initial cash invested.
7.53%
Cash On Cash
9.13%
Cap Rate
1.5
DSCR
$3,078
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $2,712 expenses = $366 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,341
Downpayment
20%
$38,420
Closing costs
1%
$1,921
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$2,712
Mortgage P&I
32%
$972
Property Taxes
4%
$135
Home Insurance
2%
$70
HOA
2%
$57
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770