Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.85% first-year return on $63,129 initial cash invested.
5.85%
Cash On Cash
8.98%
Cap Rate
1.37
DSCR
$3,183
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $2,875 expenses = $308 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,183
Total Expenses
$2,875
Mortgage P&I
37%
$1,173
Property Taxes
3%
$100
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796