Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.83% first-year return on $57,438 initial cash invested.
6.83%
Cash On Cash
9.34%
Cap Rate
1.46
DSCR
$3,332
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $3,005 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,438
Downpayment
20%
$37,560
Closing costs
1%
$1,878
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,332
Total Expenses
$3,005
Mortgage P&I
30%
$1,002
Property Taxes
10%
$338
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833