Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.64% first-year return on $58,194 initial cash invested.
0.64%
Cash On Cash
7.19%
Cap Rate
1.12
DSCR
$2,390
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $2,359 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,194
Downpayment
20%
$38,280
Closing costs
1%
$1,914
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,390
Total Expenses
$2,359
Mortgage P&I
43%
$1,020
Property Taxes
5%
$127
Home Insurance
3%
$64
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598