Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.37% first-year return on $60,357 initial cash invested.
4.37%
Cash On Cash
8.01%
Cap Rate
1.34
DSCR
$2,969
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,969 income − $2,749 expenses = $220 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,357
Downpayment
20%
$40,340
Closing costs
1%
$2,017
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,969
Total Expenses
$2,749
Mortgage P&I
34%
$1,008
Property Taxes
7%
$216
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742