Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.5% first-year return on $59,496 initial cash invested.
2.5%
Cash On Cash
7.85%
Cap Rate
1.22
DSCR
$2,723
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,723 income − $2,599 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,496
Downpayment
20%
$39,520
Closing costs
1%
$1,976
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,723
Total Expenses
$2,599
Mortgage P&I
39%
$1,060
Property Taxes
6%
$162
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681