Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8% first-year return on $57,900 initial cash invested.
8%
Cash On Cash
9.12%
Cap Rate
1.53
DSCR
$2,807
Rent
$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,807
Total Expenses
$2,421
Mortgage P&I
34%
$946
Property Taxes
2%
$62
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702