Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.58% first-year return on $63,339 initial cash invested.
4.58%
Cash On Cash
8.41%
Cap Rate
1.33
DSCR
$3,255
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,255 income − $3,013 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,339
Downpayment
20%
$43,180
Closing costs
1%
$2,159
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,255
Total Expenses
$3,013
Mortgage P&I
35%
$1,141
Property Taxes
7%
$231
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814