Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.24% first-year return on $59,013 initial cash invested.
2.24%
Cash On Cash
7.72%
Cap Rate
1.2
DSCR
$2,497
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,497 income − $2,387 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,013
Downpayment
20%
$39,060
Closing costs
1%
$1,953
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,497
Total Expenses
$2,387
Mortgage P&I
42%
$1,046
Property Taxes
3%
$72
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624