Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.75% first-year return on $60,525 initial cash invested.
7.75%
Cash On Cash
9.72%
Cap Rate
1.48
DSCR
$3,500
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $3,109 expenses = $391 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
$3,500
Total Expenses
$3,109
Mortgage P&I
32%
$1,109
Property Taxes
7%
$262
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875