Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.13% first-year return on $61,722 initial cash invested.
3.13%
Cash On Cash
7.88%
Cap Rate
1.25
DSCR
$2,882
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $2,721 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,722
Downpayment
20%
$41,640
Closing costs
1%
$2,082
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,882
Total Expenses
$2,721
Mortgage P&I
38%
$1,091
Property Taxes
6%
$178
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720