Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.35% first-year return on $62,100 initial cash invested.
9.35%
Cash On Cash
10.05%
Cap Rate
1.54
DSCR
$3,319
Rent
$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,319 income − $2,835 expenses = $484 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,319
Total Expenses
$2,835
Mortgage P&I
34%
$1,141
Property Taxes
1%
$26
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830