Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.08% first-year return on $58,656 initial cash invested.
1.08%
Cash On Cash
7.26%
Cap Rate
1.14
DSCR
$2,378
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,378 income − $2,325 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,656
Downpayment
20%
$38,720
Closing costs
1%
$1,936
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,378
Total Expenses
$2,325
Mortgage P&I
43%
$1,023
Property Taxes
4%
$93
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594