Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.65% first-year return on $60,231 initial cash invested.
1.65%
Cash On Cash
7.68%
Cap Rate
1.17
DSCR
$2,685
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $2,602 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,231
Downpayment
20%
$40,220
Closing costs
1%
$2,011
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$2,602
Mortgage P&I
41%
$1,097
Property Taxes
3%
$91
Home Insurance
3%
$71
HOA
2%
$55
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671