Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.59% first-year return on $61,050 initial cash invested.
1.59%
Cash On Cash
7.5%
Cap Rate
1.17
DSCR
$2,607
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $2,526 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,607
Total Expenses
$2,526
Mortgage P&I
42%
$1,097
Property Taxes
4%
$106
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652