Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.99% first-year return on $58,488 initial cash invested.
5.99%
Cash On Cash
9.11%
Cap Rate
1.39
DSCR
$3,038
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,038 income − $2,746 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,488
Downpayment
20%
$38,560
Closing costs
1%
$1,928
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,038
Total Expenses
$2,746
Mortgage P&I
35%
$1,050
Property Taxes
6%
$168
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760