Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.46% first-year return on $59,979 initial cash invested.
5.46%
Cash On Cash
9.09%
Cap Rate
1.35
DSCR
$3,005
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,005 income − $2,732 expenses = $273 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,005
Total Expenses
$2,732
Mortgage P&I
37%
$1,121
Property Taxes
3%
$99
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751