Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.6% first-year return on $60,882 initial cash invested.
5.6%
Cash On Cash
9.07%
Cap Rate
1.36
DSCR
$3,026
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,026 income − $2,742 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,882
Downpayment
20%
$40,840
Closing costs
1%
$2,042
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,026
Total Expenses
$2,742
Mortgage P&I
38%
$1,139
Property Taxes
2%
$72
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756