Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.8% first-year return on $59,433 initial cash invested.
3.8%
Cash On Cash
8.25%
Cap Rate
1.29
DSCR
$2,855
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,855 income − $2,667 expenses = $188 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
$2,855
Total Expenses
$2,667
Mortgage P&I
37%
$1,054
Property Taxes
6%
$173
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714