Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.62% first-year return on $59,139 initial cash invested.
5.62%
Cash On Cash
8.75%
Cap Rate
1.38
DSCR
$2,873
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,873 income − $2,596 expenses = $277 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
$2,873
Total Expenses
$2,596
Mortgage P&I
36%
$1,036
Property Taxes
4%
$107
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718