Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.14% first-year return on $60,357 initial cash invested.
4.14%
Cash On Cash
7.74%
Cap Rate
1.32
DSCR
$2,671
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,671 income − $2,463 expenses = $208 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,357
Downpayment
20%
$40,340
Closing costs
1%
$2,017
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,671
Total Expenses
$2,463
Mortgage P&I
37%
$986
Property Taxes
4%
$103
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668