Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.42% first-year return on $60,252 initial cash invested.
4.42%
Cash On Cash
8.47%
Cap Rate
1.31
DSCR
$2,780
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,780 income − $2,558 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,252
Downpayment
20%
$40,240
Closing costs
1%
$2,012
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,780
Total Expenses
$2,558
Mortgage P&I
39%
$1,087
Property Taxes
3%
$81
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$695