Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.84% first-year return on $59,979 initial cash invested.
6.84%
Cash On Cash
9.32%
Cap Rate
1.43
DSCR
$3,079
Rent
$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,079 income − $2,737 expenses = $342 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,079
Total Expenses
$2,737
Mortgage P&I
35%
$1,087
Property Taxes
3%
$102
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770