Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.44% first-year return on $63,150 initial cash invested.
1.44%
Cash On Cash
7.27%
Cap Rate
1.17
DSCR
$2,757
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $2,681 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,757
Total Expenses
$2,681
Mortgage P&I
41%
$1,117
Property Taxes
6%
$166
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689