Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.64% first-year return on $62,100 initial cash invested.
1.64%
Cash On Cash
7.51%
Cap Rate
1.18
DSCR
$2,800
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $2,715 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$2,715
Mortgage P&I
40%
$1,117
Property Taxes
6%
$180
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700