Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.68% first-year return on $61,974 initial cash invested.
1.68%
Cash On Cash
7.59%
Cap Rate
1.17
DSCR
$2,688
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $2,601 expenses = $87 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
$2,688
Total Expenses
$2,601
Mortgage P&I
42%
$1,129
Property Taxes
4%
$107
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672