Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2% first-year return on $61,827 initial cash invested.
2%
Cash On Cash
7.9%
Cap Rate
1.19
DSCR
$2,889
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,889 income − $2,786 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,827
Downpayment
20%
$41,740
Closing costs
1%
$2,087
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,889
Total Expenses
$2,786
Mortgage P&I
40%
$1,155
Property Taxes
6%
$169
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$722