Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.88% first-year return on $59,958 initial cash invested.
6.88%
Cash On Cash
8.97%
Cap Rate
1.46
DSCR
$3,140
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,140 income − $2,796 expenses = $344 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,958
Downpayment
20%
$39,960
Closing costs
1%
$1,998
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,140
Total Expenses
$2,796
Mortgage P&I
33%
$1,023
Property Taxes
6%
$195
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785