Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.16% first-year return on $59,328 initial cash invested.
9.16%
Cash On Cash
9.93%
Cap Rate
1.55
DSCR
$3,098
Rent
$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $2,645 expenses = $453 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,328
Downpayment
20%
$39,360
Closing costs
1%
$1,968
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,098
Total Expenses
$2,645
Mortgage P&I
34%
$1,051
Property Taxes
1%
$37
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774