Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.18% first-year return on $59,790 initial cash invested.
1.18%
Cash On Cash
7.31%
Cap Rate
1.14
DSCR
$2,311
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,311 income − $2,252 expenses = $59 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,311
Total Expenses
$2,252
Mortgage P&I
46%
$1,061
Property Taxes
1%
$12
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$578