Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.02% first-year return on $59,790 initial cash invested.
5.02%
Cash On Cash
8.25%
Cap Rate
1.38
DSCR
$3,200
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,200 income − $2,950 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,200
Total Expenses
$2,950
Mortgage P&I
31%
$990
Property Taxes
11%
$354
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800