Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.98% first-year return on $59,685 initial cash invested.
2.98%
Cash On Cash
7.67%
Cap Rate
1.25
DSCR
$2,589
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $2,441 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,685
Downpayment
20%
$39,700
Closing costs
1%
$1,985
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,589
Total Expenses
$2,441
Mortgage P&I
39%
$1,017
Property Taxes
4%
$111
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647