Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.67% first-year return on $59,433 initial cash invested.
5.67%
Cash On Cash
8.86%
Cap Rate
1.38
DSCR
$3,033
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $2,752 expenses = $281 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
$3,033
Total Expenses
$2,752
Mortgage P&I
35%
$1,054
Property Taxes
6%
$173
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758