Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.86% first-year return on $59,139 initial cash invested.
5.86%
Cash On Cash
8.83%
Cap Rate
1.39
DSCR
$2,896
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $2,607 expenses = $289 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,139
Downpayment
20%
$39,180
Closing costs
1%
$1,959
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,896
Total Expenses
$2,607
Mortgage P&I
36%
$1,036
Property Taxes
4%
$107
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724