Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.71% first-year return on $63,150 initial cash invested.
7.71%
Cash On Cash
9.44%
Cap Rate
1.48
DSCR
$3,636
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $3,230 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,636
Total Expenses
$3,230
Mortgage P&I
31%
$1,141
Property Taxes
7%
$270
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909