Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.33% first-year return on $60,525 initial cash invested.
1.33%
Cash On Cash
7.06%
Cap Rate
1.15
DSCR
$2,304
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $2,237 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,525
Downpayment
20%
$40,500
Closing costs
1%
$2,025
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$2,237
Mortgage P&I
45%
$1,033
Property Taxes
1%
$26
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576