Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.02% first-year return on $71,991 initial cash invested.
2.02%
Cash On Cash
7.04%
Cap Rate
1.2
DSCR
$3,193
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,193 income − $3,072 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,991
Downpayment
20%
$51,420
Closing costs
1%
$2,571
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,193
Total Expenses
$3,072
Mortgage P&I
39%
$1,260
Property Taxes
4%
$140
Home Insurance
3%
$91
HOA
2%
$48
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798