Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.37% first-year return on $61,890 initial cash invested.
9.37%
Cash On Cash
10.09%
Cap Rate
1.55
DSCR
$3,503
Rent
$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,503 income − $3,020 expenses = $483 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
$3,503
Total Expenses
$3,020
Mortgage P&I
32%
$1,134
Property Taxes
4%
$133
Home Insurance
2%
$72
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876