Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.92% first-year return on $58,005 initial cash invested.
7.92%
Cash On Cash
9.42%
Cap Rate
1.51
DSCR
$3,043
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,043 income − $2,660 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,005
Downpayment
20%
$38,100
Closing costs
1%
$1,905
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,043
Total Expenses
$2,660
Mortgage P&I
33%
$991
Property Taxes
5%
$140
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761