Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.51% first-year return on $54,000 initial cash invested.
3.51%
Cash On Cash
8.07%
Cap Rate
1.24
DSCR
$2,600
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $2,442 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$2,600
Total Expenses
$2,442
Mortgage P&I
42%
$1,083
Property Taxes
2%
$41
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650