Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.19% first-year return on $63,276 initial cash invested.
3.19%
Cash On Cash
8.04%
Cap Rate
1.25
DSCR
$3,135
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $2,967 expenses = $168 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,276
Downpayment
20%
$43,120
Closing costs
1%
$2,156
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,135
Total Expenses
$2,967
Mortgage P&I
37%
$1,152
Property Taxes
7%
$234
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784