Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.43% first-year return on $57,795 initial cash invested.
2.43%
Cash On Cash
8.1%
Cap Rate
1.21
DSCR
$2,681
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,681 income − $2,564 expenses = $117 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,795
Downpayment
20%
$37,900
Closing costs
1%
$1,895
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,681
Total Expenses
$2,564
Mortgage P&I
39%
$1,055
Property Taxes
4%
$95
Home Insurance
2%
$66
HOA
2%
$62
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670