Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.83% first-year return on $61,575 initial cash invested.
2.83%
Cash On Cash
7.78%
Cap Rate
1.25
DSCR
$3,055
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,055 income − $2,910 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,575
Downpayment
20%
$41,500
Closing costs
1%
$2,075
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,055
Total Expenses
$2,910
Mortgage P&I
35%
$1,079
Property Taxes
10%
$292
Home Insurance
2%
$73
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764