Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.63% first-year return on $62,940 initial cash invested.
4.63%
Cash On Cash
8.5%
Cap Rate
1.31
DSCR
$2,918
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,918 income − $2,675 expenses = $243 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,918
Total Expenses
$2,675
Mortgage P&I
40%
$1,155
Property Taxes
1%
$39
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730