Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.56% first-year return on $57,900 initial cash invested.
7.56%
Cash On Cash
9.53%
Cap Rate
1.47
DSCR
$2,994
Rent
$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,994 income − $2,629 expenses = $365 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,994
Total Expenses
$2,629
Mortgage P&I
34%
$1,024
Property Taxes
3%
$102
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748