Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.6% first-year return on $60,525 initial cash invested.
6.6%
Cash On Cash
9.35%
Cap Rate
1.42
DSCR
$3,391
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,391 income − $3,058 expenses = $333 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,525
Downpayment
20%
$40,500
Closing costs
1%
$2,025
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,391
Total Expenses
$3,058
Mortgage P&I
33%
$1,109
Property Taxes
8%
$262
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848