Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.3% first-year return on $58,131 initial cash invested.
8.3%
Cash On Cash
9.68%
Cap Rate
1.51
DSCR
$2,994
Rent
$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,994 income − $2,592 expenses = $402 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,131
Downpayment
20%
$38,220
Closing costs
1%
$1,911
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,994
Total Expenses
$2,592
Mortgage P&I
34%
$1,020
Property Taxes
2%
$67
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748