Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.05% first-year return on $62,142 initial cash invested.
3.05%
Cash On Cash
7.61%
Cap Rate
1.25
DSCR
$2,756
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $2,598 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,142
Downpayment
20%
$42,040
Closing costs
1%
$2,102
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,756
Total Expenses
$2,598
Mortgage P&I
39%
$1,065
Property Taxes
5%
$128
Home Insurance
3%
$83
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689