Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.23% first-year return on $61,911 initial cash invested.
4.23%
Cash On Cash
8.2%
Cap Rate
1.33
DSCR
$3,417
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,417 income − $3,199 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,911
Downpayment
20%
$41,820
Closing costs
1%
$2,091
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,417
Total Expenses
$3,199
Mortgage P&I
31%
$1,074
Property Taxes
11%
$382
Home Insurance
2%
$75
HOA
1%
$27
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854