Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.75% first-year return on $61,890 initial cash invested.
4.75%
Cash On Cash
8.45%
Cap Rate
1.33
DSCR
$3,037
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,037 income − $2,792 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,037
Total Expenses
$2,792
Mortgage P&I
36%
$1,105
Property Taxes
5%
$156
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759