Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.19% first-year return on $62,289 initial cash invested.
1.19%
Cash On Cash
7.42%
Cap Rate
1.17
DSCR
$3,164
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $3,102 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,289
Downpayment
20%
$42,180
Closing costs
1%
$2,109
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,164
Total Expenses
$3,102
Mortgage P&I
35%
$1,115
Property Taxes
12%
$385
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791