Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.37% first-year return on $57,879 initial cash invested.
0.37%
Cash On Cash
7.28%
Cap Rate
1.14
DSCR
$3,147
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,147 income − $3,129 expenses = $18 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
$3,147
Total Expenses
$3,129
Mortgage P&I
32%
$1,008
Property Taxes
17%
$544
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787