Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.05% first-year return on $61,092 initial cash invested.
8.05%
Cash On Cash
9.77%
Cap Rate
1.49
DSCR
$3,546
Rent
$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,546 income − $3,136 expenses = $410 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,092
Downpayment
20%
$41,040
Closing costs
1%
$2,052
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,546
Total Expenses
$3,136
Mortgage P&I
32%
$1,118
Property Taxes
7%
$244
Home Insurance
2%
$72
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886