Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.95% first-year return on $59,433 initial cash invested.
4.95%
Cash On Cash
8.62%
Cap Rate
1.35
DSCR
$2,967
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,967 income − $2,722 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,433
Downpayment
20%
$39,460
Closing costs
1%
$1,973
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,967
Total Expenses
$2,722
Mortgage P&I
36%
$1,054
Property Taxes
6%
$173
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742