Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.65% first-year return on $63,150 initial cash invested.
6.65%
Cash On Cash
9.16%
Cap Rate
1.42
DSCR
$3,300
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,300 income − $2,950 expenses = $350 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,300
Total Expenses
$2,950
Mortgage P&I
35%
$1,160
Property Taxes
4%
$131
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825