Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.7% first-year return on $59,517 initial cash invested.
7.7%
Cash On Cash
9.38%
Cap Rate
1.51
DSCR
$3,493
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,493 income − $3,111 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,517
Downpayment
20%
$39,540
Closing costs
1%
$1,977
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,493
Total Expenses
$3,111
Mortgage P&I
29%
$1,023
Property Taxes
10%
$341
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873