Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.37% first-year return on $59,202 initial cash invested.
2.37%
Cash On Cash
7.35%
Cap Rate
1.23
DSCR
$2,649
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $2,532 expenses = $117 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,649
Total Expenses
$2,532
Mortgage P&I
37%
$978
Property Taxes
9%
$234
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662