Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.67% first-year return on $63,297 initial cash invested.
1.67%
Cash On Cash
7.41%
Cap Rate
1.17
DSCR
$2,648
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $2,560 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,297
Downpayment
20%
$43,140
Closing costs
1%
$2,157
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,648
Total Expenses
$2,560
Mortgage P&I
43%
$1,138
Property Taxes
3%
$76
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662