Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.8% first-year return on $59,391 initial cash invested.
1.8%
Cash On Cash
7.35%
Cap Rate
1.19
DSCR
$2,650
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $2,561 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,391
Downpayment
20%
$39,420
Closing costs
1%
$1,971
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,650
Total Expenses
$2,561
Mortgage P&I
38%
$1,013
Property Taxes
7%
$196
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662