Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.92% first-year return on $60,000 initial cash invested.
6.92%
Cash On Cash
9.5%
Cap Rate
1.45
DSCR
$3,685
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,685 income − $3,339 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,685
Total Expenses
$3,339
Mortgage P&I
30%
$1,091
Property Taxes
11%
$410
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921