Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.99% first-year return on $57,375 initial cash invested.
2.99%
Cash On Cash
7.61%
Cap Rate
1.25
DSCR
$2,348
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,348 income − $2,205 expenses = $143 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,375
Downpayment
20%
$37,500
Closing costs
1%
$1,875
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,348
Total Expenses
$2,205
Mortgage P&I
41%
$952
Property Taxes
3%
$60
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587