Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.8% first-year return on $57,900 initial cash invested.
2.8%
Cash On Cash
8.15%
Cap Rate
1.24
DSCR
$2,883
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,883 income − $2,748 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,883
Total Expenses
$2,748
Mortgage P&I
36%
$1,040
Property Taxes
9%
$259
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721