Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.35% first-year return on $62,121 initial cash invested.
5.35%
Cash On Cash
8.77%
Cap Rate
1.38
DSCR
$3,612
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,612 income − $3,335 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,121
Downpayment
20%
$42,020
Closing costs
1%
$2,101
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,612
Total Expenses
$3,335
Mortgage P&I
31%
$1,115
Property Taxes
11%
$412
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$903