Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.64% first-year return on $58,971 initial cash invested.
3.64%
Cash On Cash
8.17%
Cap Rate
1.27
DSCR
$2,554
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $2,375 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,971
Downpayment
20%
$39,020
Closing costs
1%
$1,951
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$2,375
Mortgage P&I
41%
$1,047
Property Taxes
2%
$40
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638