Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.45% first-year return on $62,226 initial cash invested.
4.45%
Cash On Cash
7.73%
Cap Rate
1.33
DSCR
$2,722
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,722 income − $2,491 expenses = $231 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,226
Downpayment
20%
$42,120
Closing costs
1%
$2,106
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,722
Total Expenses
$2,491
Mortgage P&I
37%
$1,016
Property Taxes
3%
$94
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680