Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.41% first-year return on $59,139 initial cash invested.
2.41%
Cash On Cash
7.88%
Cap Rate
1.23
DSCR
$3,009
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,009 income − $2,890 expenses = $119 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
$3,009
Total Expenses
$2,890
Mortgage P&I
35%
$1,048
Property Taxes
11%
$329
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752