Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.26% first-year return on $59,118 initial cash invested.
9.26%
Cash On Cash
10%
Cap Rate
1.57
DSCR
$3,428
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $2,972 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,118
Downpayment
20%
$39,160
Closing costs
1%
$1,958
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,428
Total Expenses
$2,972
Mortgage P&I
30%
$1,038
Property Taxes
6%
$219
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857