Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.68% first-year return on $63,213 initial cash invested.
2.68%
Cash On Cash
7.53%
Cap Rate
1.23
DSCR
$2,894
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $2,753 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,213
Downpayment
20%
$43,060
Closing costs
1%
$2,153
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,894
Total Expenses
$2,753
Mortgage P&I
38%
$1,094
Property Taxes
6%
$167
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724