Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.75% first-year return on $62,835 initial cash invested.
8.75%
Cash On Cash
9.32%
Cap Rate
1.58
DSCR
$3,736
Rent
$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,736 income − $3,278 expenses = $458 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,835
Downpayment
20%
$42,700
Closing costs
1%
$2,135
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,736
Total Expenses
$3,278
Mortgage P&I
28%
$1,052
Property Taxes
10%
$360
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934