Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.36% first-year return on $57,690 initial cash invested.
7.36%
Cash On Cash
9.37%
Cap Rate
1.48
DSCR
$3,062
Rent
$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $2,708 expenses = $354 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
$3,062
Total Expenses
$2,708
Mortgage P&I
33%
$999
Property Taxes
3%
$82
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$766