Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.04% first-year return on $61,113 initial cash invested.
1.04%
Cash On Cash
7.35%
Cap Rate
1.16
DSCR
$3,030
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $2,977 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,113
Downpayment
20%
$41,060
Closing costs
1%
$2,053
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,030
Total Expenses
$2,977
Mortgage P&I
36%
$1,083
Property Taxes
12%
$363
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758