Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.87% first-year return on $60,273 initial cash invested.
5.87%
Cash On Cash
9.03%
Cap Rate
1.37
DSCR
$2,909
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,909 income − $2,614 expenses = $295 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,273
Downpayment
20%
$40,260
Closing costs
1%
$2,013
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,909
Total Expenses
$2,614
Mortgage P&I
38%
$1,103
Property Taxes
2%
$46
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727