Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.72% first-year return on $58,635 initial cash invested.
1.72%
Cash On Cash
7.46%
Cap Rate
1.18
DSCR
$2,478
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $2,394 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,635
Downpayment
20%
$38,700
Closing costs
1%
$1,935
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,478
Total Expenses
$2,394
Mortgage P&I
41%
$1,020
Property Taxes
5%
$114
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620