Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.86% first-year return on $60,000 initial cash invested.
7.86%
Cash On Cash
9.55%
Cap Rate
1.52
DSCR
$3,728
Rent
$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,728 income − $3,335 expenses = $393 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,728
Total Expenses
$3,335
Mortgage P&I
28%
$1,049
Property Taxes
11%
$427
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932