Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.9% first-year return on $60,273 initial cash invested.
7.9%
Cash On Cash
9.68%
Cap Rate
1.47
DSCR
$3,106
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,106 income − $2,709 expenses = $397 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
$3,106
Total Expenses
$2,709
Mortgage P&I
36%
$1,103
Property Taxes
1%
$46
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776