Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.36% first-year return on $61,722 initial cash invested.
6.36%
Cash On Cash
9.16%
Cap Rate
1.4
DSCR
$3,156
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,156 income − $2,829 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,722
Downpayment
20%
$41,640
Closing costs
1%
$2,082
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,156
Total Expenses
$2,829
Mortgage P&I
36%
$1,136
Property Taxes
3%
$105
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789