Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.61% first-year return on $58,068 initial cash invested.
4.61%
Cash On Cash
8.61%
Cap Rate
1.34
DSCR
$3,076
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $2,853 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,068
Downpayment
20%
$38,160
Closing costs
1%
$1,908
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$2,853
Mortgage P&I
33%
$1,023
Property Taxes
9%
$286
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769