Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.49% first-year return on $58,950 initial cash invested.
1.49%
Cash On Cash
7.13%
Cap Rate
1.17
DSCR
$2,407
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,407 income − $2,334 expenses = $73 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,407
Total Expenses
$2,334
Mortgage P&I
41%
$989
Property Taxes
5%
$122
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602