Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.44% first-year return on $60,420 initial cash invested.
2.44%
Cash On Cash
7.61%
Cap Rate
1.22
DSCR
$2,690
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $2,567 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,420
Downpayment
20%
$40,400
Closing costs
1%
$2,020
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,690
Total Expenses
$2,567
Mortgage P&I
39%
$1,050
Property Taxes
6%
$148
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672