Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.94% first-year return on $58,782 initial cash invested.
7.94%
Cash On Cash
9.45%
Cap Rate
1.52
DSCR
$3,295
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,295 income − $2,906 expenses = $389 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,782
Downpayment
20%
$38,840
Closing costs
1%
$1,942
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,295
Total Expenses
$2,906
Mortgage P&I
31%
$1,008
Property Taxes
7%
$246
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824