Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.2% first-year return on $57,690 initial cash invested.
8.2%
Cash On Cash
9.64%
Cap Rate
1.52
DSCR
$3,142
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,142 income − $2,748 expenses = $394 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
$3,142
Total Expenses
$2,748
Mortgage P&I
32%
$999
Property Taxes
3%
$82
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786