Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.52% first-year return on $60,840 initial cash invested.
1.52%
Cash On Cash
7.28%
Cap Rate
1.17
DSCR
$2,619
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,619 income − $2,542 expenses = $77 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,840
Downpayment
20%
$40,800
Closing costs
1%
$2,040
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,619
Total Expenses
$2,542
Mortgage P&I
40%
$1,056
Property Taxes
6%
$157
Home Insurance
3%
$71
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655