Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.08% first-year return on $59,370 initial cash invested.
6.08%
Cash On Cash
8.61%
Cap Rate
1.43
DSCR
$3,151
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,151 income − $2,850 expenses = $301 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,151
Total Expenses
$2,850
Mortgage P&I
31%
$987
Property Taxes
9%
$280
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788