Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.5% first-year return on $57,879 initial cash invested.
8.5%
Cash On Cash
9.78%
Cap Rate
1.53
DSCR
$3,123
Rent
$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,123 income − $2,713 expenses = $410 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
$3,123
Total Expenses
$2,713
Mortgage P&I
32%
$1,013
Property Taxes
4%
$135
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781