Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.97% first-year return on $63,696 initial cash invested.
5.97%
Cash On Cash
8.52%
Cap Rate
1.41
DSCR
$3,287
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,287 income − $2,970 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,696
Downpayment
20%
$43,520
Closing costs
1%
$2,176
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,287
Total Expenses
$2,970
Mortgage P&I
33%
$1,097
Property Taxes
7%
$217
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822