Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.83% first-year return on $62,835 initial cash invested.
1.83%
Cash On Cash
7.32%
Cap Rate
1.18
DSCR
$2,596
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $2,500 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,835
Downpayment
20%
$42,700
Closing costs
1%
$2,135
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,596
Total Expenses
$2,500
Mortgage P&I
42%
$1,103
Property Taxes
3%
$76
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649