Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.93% first-year return on $63,990 initial cash invested.
5.93%
Cash On Cash
8.85%
Cap Rate
1.38
DSCR
$3,202
Rent
$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,202 income − $2,886 expenses = $316 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,202
Total Expenses
$2,886
Mortgage P&I
37%
$1,171
Property Taxes
3%
$100
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800