Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.38% first-year return on $63,507 initial cash invested.
1.38%
Cash On Cash
7.02%
Cap Rate
1.17
DSCR
$2,770
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $2,697 expenses = $73 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,507
Downpayment
20%
$43,340
Closing costs
1%
$2,167
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$2,697
Mortgage P&I
39%
$1,084
Property Taxes
7%
$187
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692