Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.6% first-year return on $59,979 initial cash invested.
1.6%
Cash On Cash
7.44%
Cap Rate
1.17
DSCR
$2,542
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $2,462 expenses = $80 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
$2,542
Total Expenses
$2,462
Mortgage P&I
42%
$1,057
Property Taxes
4%
$114
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636