Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.58% first-year return on $58,950 initial cash invested.
4.58%
Cash On Cash
8.48%
Cap Rate
1.32
DSCR
$2,730
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $2,505 expenses = $225 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
$2,730
Total Expenses
$2,505
Mortgage P&I
38%
$1,044
Property Taxes
3%
$79
Home Insurance
2%
$68
HOA
0%
$4
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682