Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.02% first-year return on $58,887 initial cash invested.
1.02%
Cash On Cash
7.36%
Cap Rate
1.15
DSCR
$2,630
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $2,580 expenses = $50 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,887
Downpayment
20%
$38,940
Closing costs
1%
$1,947
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,630
Total Expenses
$2,580
Mortgage P&I
40%
$1,039
Property Taxes
8%
$220
Home Insurance
2%
$59
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658