Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.88% first-year return on $58,740 initial cash invested.
4.88%
Cash On Cash
8.46%
Cap Rate
1.34
DSCR
$2,709
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $2,470 expenses = $239 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,740
Downpayment
20%
$38,800
Closing costs
1%
$1,940
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,709
Total Expenses
$2,470
Mortgage P&I
38%
$1,021
Property Taxes
3%
$82
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$677