Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.66% first-year return on $60,756 initial cash invested.
7.66%
Cash On Cash
9.58%
Cap Rate
1.46
DSCR
$3,145
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,145 income − $2,757 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,756
Downpayment
20%
$40,720
Closing costs
1%
$2,036
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,145
Total Expenses
$2,757
Mortgage P&I
35%
$1,111
Property Taxes
2%
$74
Home Insurance
2%
$62
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786