Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.26% first-year return on $62,121 initial cash invested.
2.26%
Cash On Cash
7.15%
Cap Rate
1.22
DSCR
$2,648
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $2,531 expenses = $117 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,121
Downpayment
20%
$42,020
Closing costs
1%
$2,101
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,648
Total Expenses
$2,531
Mortgage P&I
39%
$1,028
Property Taxes
5%
$138
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662