Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.45% first-year return on $62,268 initial cash invested.
2.45%
Cash On Cash
8.2%
Cap Rate
1.21
DSCR
$3,062
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $2,935 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,268
Downpayment
20%
$42,160
Closing costs
1%
$2,108
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,062
Total Expenses
$2,935
Mortgage P&I
39%
$1,192
Property Taxes
7%
$201
Home Insurance
2%
$73
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$766