Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.66% first-year return on $63,633 initial cash invested.
6.66%
Cash On Cash
9.24%
Cap Rate
1.42
DSCR
$3,513
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,513 income − $3,160 expenses = $353 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,633
Downpayment
20%
$43,460
Closing costs
1%
$2,173
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$3,160
Mortgage P&I
34%
$1,179
Property Taxes
6%
$215
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$878