Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.96% first-year return on $58,131 initial cash invested.
1.96%
Cash On Cash
7.32%
Cap Rate
1.2
DSCR
$2,509
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,509 income − $2,414 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,131
Downpayment
20%
$38,220
Closing costs
1%
$1,911
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,509
Total Expenses
$2,414
Mortgage P&I
39%
$970
Property Taxes
8%
$199
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627