Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.58% first-year return on $58,908 initial cash invested.
6.58%
Cash On Cash
9.17%
Cap Rate
1.42
DSCR
$2,925
Rent
$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $2,602 expenses = $323 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,908
Downpayment
20%
$38,960
Closing costs
1%
$1,948
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$2,602
Mortgage P&I
36%
$1,049
Property Taxes
3%
$86
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731