Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.34% first-year return on $58,551 initial cash invested.
3.34%
Cash On Cash
7.89%
Cap Rate
1.26
DSCR
$2,488
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $2,325 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,551
Downpayment
20%
$38,620
Closing costs
1%
$1,931
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$2,325
Mortgage P&I
40%
$1,006
Property Taxes
2%
$56
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622