Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.39% first-year return on $57,879 initial cash invested.
5.39%
Cash On Cash
8.76%
Cap Rate
1.37
DSCR
$2,838
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $2,578 expenses = $260 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$2,578
Mortgage P&I
36%
$1,013
Property Taxes
5%
$135
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710