Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.66% first-year return on $60,000 initial cash invested.
1.66%
Cash On Cash
7.37%
Cap Rate
1.18
DSCR
$2,584
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $2,501 expenses = $83 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
$2,584
Total Expenses
$2,501
Mortgage P&I
40%
$1,042
Property Taxes
6%
$149
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646