Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.26% first-year return on $62,100 initial cash invested.
2.26%
Cash On Cash
7.82%
Cap Rate
1.22
DSCR
$3,272
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $3,155 expenses = $117 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$3,155
Mortgage P&I
34%
$1,120
Property Taxes
12%
$387
Home Insurance
2%
$74
HOA
0%
$3
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818