Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.34% first-year return on $58,866 initial cash invested.
5.34%
Cash On Cash
8.78%
Cap Rate
1.36
DSCR
$2,817
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $2,555 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,866
Downpayment
20%
$38,920
Closing costs
1%
$1,946
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,817
Total Expenses
$2,555
Mortgage P&I
37%
$1,049
Property Taxes
3%
$83
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704