Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.44% first-year return on $59,349 initial cash invested.
3.44%
Cash On Cash
8.51%
Cap Rate
1.25
DSCR
$2,764
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,764 income − $2,594 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,349
Downpayment
20%
$39,380
Closing costs
1%
$1,969
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$2,594
Mortgage P&I
40%
$1,115
Property Taxes
3%
$74
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691