Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.29% first-year return on $62,688 initial cash invested.
3.29%
Cash On Cash
7.68%
Cap Rate
1.29
DSCR
$3,266
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,266 income − $3,094 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,688
Downpayment
20%
$42,560
Closing costs
1%
$2,128
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,266
Total Expenses
$3,094
Mortgage P&I
32%
$1,059
Property Taxes
11%
$369
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816