Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.43% first-year return on $63,297 initial cash invested.
2.43%
Cash On Cash
7.65%
Cap Rate
1.21
DSCR
$2,725
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,725 income − $2,597 expenses = $128 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
$2,725
Total Expenses
$2,597
Mortgage P&I
42%
$1,138
Property Taxes
3%
$76
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681