Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.8% first-year return on $58,761 initial cash invested.
5.8%
Cash On Cash
8.71%
Cap Rate
1.41
DSCR
$3,067
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,067 income − $2,783 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,761
Downpayment
20%
$38,820
Closing costs
1%
$1,941
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,067
Total Expenses
$2,783
Mortgage P&I
33%
$1,002
Property Taxes
8%
$238
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767