Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.12% first-year return on $58,950 initial cash invested.
1.12%
Cash On Cash
7.48%
Cap Rate
1.16
DSCR
$2,936
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $2,881 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,936
Total Expenses
$2,881
Mortgage P&I
36%
$1,043
Property Taxes
12%
$362
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734