Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.17% first-year return on $58,005 initial cash invested.
2.17%
Cash On Cash
7.51%
Cap Rate
1.23
DSCR
$3,023
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,023 income − $2,918 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,005
Downpayment
20%
$38,100
Closing costs
1%
$1,905
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,023
Total Expenses
$2,918
Mortgage P&I
32%
$967
Property Taxes
14%
$412
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756