Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.24% first-year return on $58,845 initial cash invested.
2.24%
Cash On Cash
7.87%
Cap Rate
1.21
DSCR
$2,718
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $2,608 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,845
Downpayment
20%
$38,900
Closing costs
1%
$1,945
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,718
Total Expenses
$2,608
Mortgage P&I
39%
$1,056
Property Taxes
6%
$176
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680