Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.32% first-year return on $58,425 initial cash invested.
5.32%
Cash On Cash
8.7%
Cap Rate
1.36
DSCR
$2,738
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $2,479 expenses = $259 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,425
Downpayment
20%
$38,500
Closing costs
1%
$1,925
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$2,479
Mortgage P&I
37%
$1,026
Property Taxes
3%
$71
Home Insurance
2%
$67
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$684