Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.55% first-year return on $61,890 initial cash invested.
8.55%
Cash On Cash
9.83%
Cap Rate
1.51
DSCR
$3,423
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $2,982 expenses = $441 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,423
Total Expenses
$2,982
Mortgage P&I
33%
$1,134
Property Taxes
4%
$133
Home Insurance
2%
$72
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856