Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.26% first-year return on $59,202 initial cash invested.
6.26%
Cash On Cash
8.35%
Cap Rate
1.44
DSCR
$2,777
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,777 income − $2,468 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,202
Downpayment
20%
$39,240
Closing costs
1%
$1,962
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,777
Total Expenses
$2,468
Mortgage P&I
34%
$945
Property Taxes
4%
$99
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694