Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.3% first-year return on $59,496 initial cash invested.
7.3%
Cash On Cash
9.38%
Cap Rate
1.47
DSCR
$3,309
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,309 income − $2,947 expenses = $362 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
$3,309
Total Expenses
$2,947
Mortgage P&I
32%
$1,050
Property Taxes
7%
$241
Home Insurance
2%
$69
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$827