Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.66% first-year return on $63,339 initial cash invested.
3.66%
Cash On Cash
8.24%
Cap Rate
1.28
DSCR
$3,208
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,208 income − $3,015 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,208
Total Expenses
$3,015
Mortgage P&I
36%
$1,161
Property Taxes
7%
$238
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802