Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.31% first-year return on $58,005 initial cash invested.
3.31%
Cash On Cash
8.11%
Cap Rate
1.27
DSCR
$2,829
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $2,669 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,005
Downpayment
20%
$38,100
Closing costs
1%
$1,905
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,829
Total Expenses
$2,669
Mortgage P&I
36%
$1,015
Property Taxes
8%
$227
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707