Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.41% first-year return on $58,992 initial cash invested.
0.41%
Cash On Cash
7.43%
Cap Rate
1.12
DSCR
$2,765
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,765 income − $2,745 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,992
Downpayment
20%
$39,040
Closing costs
1%
$1,952
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,765
Total Expenses
$2,745
Mortgage P&I
39%
$1,077
Property Taxes
10%
$270
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691