Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.22% first-year return on $58,173 initial cash invested.
3.22%
Cash On Cash
7.69%
Cap Rate
1.26
DSCR
$2,501
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $2,345 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,173
Downpayment
20%
$38,260
Closing costs
1%
$1,913
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,501
Total Expenses
$2,345
Mortgage P&I
39%
$970
Property Taxes
4%
$107
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625