Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.57% first-year return on $58,761 initial cash invested.
2.57%
Cash On Cash
7.74%
Cap Rate
1.22
DSCR
$2,554
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $2,428 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,761
Downpayment
20%
$38,820
Closing costs
1%
$1,941
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$2,428
Mortgage P&I
40%
$1,024
Property Taxes
4%
$109
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638