Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.38% first-year return on $61,890 initial cash invested.
4.38%
Cash On Cash
8.33%
Cap Rate
1.31
DSCR
$3,001
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,001 income − $2,775 expenses = $226 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
$3,001
Total Expenses
$2,775
Mortgage P&I
37%
$1,105
Property Taxes
5%
$156
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750