Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.39% first-year return on $59,139 initial cash invested.
3.39%
Cash On Cash
8.2%
Cap Rate
1.28
DSCR
$3,104
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $2,937 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,139
Downpayment
20%
$39,180
Closing costs
1%
$1,959
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,104
Total Expenses
$2,937
Mortgage P&I
34%
$1,048
Property Taxes
11%
$329
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776