Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.73% first-year return on $61,848 initial cash invested.
1.73%
Cash On Cash
7.52%
Cap Rate
1.18
DSCR
$2,640
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $2,551 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,848
Downpayment
20%
$41,760
Closing costs
1%
$2,088
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,640
Total Expenses
$2,551
Mortgage P&I
42%
$1,114
Property Taxes
3%
$90
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660