Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.99% first-year return on $59,790 initial cash invested.
1.99%
Cash On Cash
7.75%
Cap Rate
1.19
DSCR
$2,625
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $2,526 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,625
Total Expenses
$2,526
Mortgage P&I
41%
$1,081
Property Taxes
4%
$115
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656