Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.34% first-year return on $60,000 initial cash invested.
9.34%
Cash On Cash
10.02%
Cap Rate
1.58
DSCR
$3,630
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,630 income − $3,163 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,630
Total Expenses
$3,163
Mortgage P&I
29%
$1,058
Property Taxes
8%
$293
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908