Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.88% first-year return on $62,016 initial cash invested.
7.88%
Cash On Cash
9.59%
Cap Rate
1.49
DSCR
$3,540
Rent
$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,540 income − $3,133 expenses = $407 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,016
Downpayment
20%
$41,920
Closing costs
1%
$2,096
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$3,133
Mortgage P&I
32%
$1,126
Property Taxes
6%
$225
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885