Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.85% first-year return on $57,606 initial cash invested.
3.85%
Cash On Cash
8.35%
Cap Rate
1.3
DSCR
$2,911
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,911 income − $2,726 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,606
Downpayment
20%
$37,720
Closing costs
1%
$1,886
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,911
Total Expenses
$2,726
Mortgage P&I
35%
$1,012
Property Taxes
9%
$268
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728