Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.16% first-year return on $59,370 initial cash invested.
6.16%
Cash On Cash
8.68%
Cap Rate
1.42
DSCR
$2,973
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,973 income − $2,668 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,973
Total Expenses
$2,668
Mortgage P&I
34%
$1,001
Property Taxes
5%
$163
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$743