Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.2% first-year return on $61,974 initial cash invested.
1.2%
Cash On Cash
7.43%
Cap Rate
1.15
DSCR
$2,636
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,636 income − $2,574 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,974
Downpayment
20%
$41,880
Closing costs
1%
$2,094
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,636
Total Expenses
$2,574
Mortgage P&I
43%
$1,129
Property Taxes
4%
$107
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659