Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.55% first-year return on $63,507 initial cash invested.
2.55%
Cash On Cash
7.39%
Cap Rate
1.23
DSCR
$2,891
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,891 income − $2,756 expenses = $135 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
$2,891
Total Expenses
$2,756
Mortgage P&I
38%
$1,084
Property Taxes
6%
$187
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723