Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.64% first-year return on $59,370 initial cash invested.
7.64%
Cash On Cash
9.63%
Cap Rate
1.48
DSCR
$3,380
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $3,002 expenses = $378 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,380
Total Expenses
$3,002
Mortgage P&I
32%
$1,068
Property Taxes
7%
$242
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845