Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.29% first-year return on $59,685 initial cash invested.
6.29%
Cash On Cash
8.97%
Cap Rate
1.42
DSCR
$3,097
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,097 income − $2,784 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,685
Downpayment
20%
$39,700
Closing costs
1%
$1,985
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,097
Total Expenses
$2,784
Mortgage P&I
34%
$1,047
Property Taxes
7%
$210
Home Insurance
1%
$40
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774