Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.98% first-year return on $59,979 initial cash invested.
3.98%
Cash On Cash
8.21%
Cap Rate
1.29
DSCR
$2,770
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $2,571 expenses = $199 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$2,571
Mortgage P&I
38%
$1,057
Property Taxes
4%
$114
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692