Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.84% first-year return on $60,000 initial cash invested.
5.84%
Cash On Cash
8.66%
Cap Rate
1.4
DSCR
$3,024
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,024 income − $2,732 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,024
Total Expenses
$2,732
Mortgage P&I
34%
$1,030
Property Taxes
5%
$163
Home Insurance
2%
$70
HOA
1%
$17
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756