Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.45% first-year return on $61,932 initial cash invested.
3.45%
Cash On Cash
8.12%
Cap Rate
1.27
DSCR
$3,034
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $2,856 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,932
Downpayment
20%
$41,840
Closing costs
1%
$2,092
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$2,856
Mortgage P&I
37%
$1,117
Property Taxes
7%
$209
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758