Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.94% first-year return on $58,950 initial cash invested.
0.94%
Cash On Cash
7.29%
Cap Rate
1.14
DSCR
$2,385
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $2,339 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,385
Total Expenses
$2,339
Mortgage P&I
44%
$1,044
Property Taxes
3%
$79
Home Insurance
3%
$68
HOA
0%
$4
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596