Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.56% first-year return on $59,496 initial cash invested.
0.56%
Cash On Cash
7.23%
Cap Rate
1.13
DSCR
$2,800
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $2,772 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,800
Total Expenses
$2,772
Mortgage P&I
38%
$1,051
Property Taxes
11%
$307
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700