Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.87% first-year return on $57,879 initial cash invested.
4.87%
Cash On Cash
8.94%
Cap Rate
1.33
DSCR
$2,919
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $2,684 expenses = $235 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,919
Total Expenses
$2,684
Mortgage P&I
36%
$1,062
Property Taxes
5%
$154
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730