Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.09% first-year return on $61,722 initial cash invested.
3.09%
Cash On Cash
7.98%
Cap Rate
1.24
DSCR
$2,727
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $2,568 expenses = $159 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,722
Downpayment
20%
$41,640
Closing costs
1%
$2,082
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$2,568
Mortgage P&I
41%
$1,117
Property Taxes
2%
$68
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682