Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.89% first-year return on $57,690 initial cash invested.
2.89%
Cash On Cash
7.92%
Cap Rate
1.25
DSCR
$2,736
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $2,597 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,736
Total Expenses
$2,597
Mortgage P&I
37%
$999
Property Taxes
8%
$220
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684