Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.97% first-year return on $60,441 initial cash invested.
1.97%
Cash On Cash
7.67%
Cap Rate
1.19
DSCR
$2,691
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $2,592 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,441
Downpayment
20%
$40,420
Closing costs
1%
$2,021
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,691
Total Expenses
$2,592
Mortgage P&I
40%
$1,085
Property Taxes
5%
$130
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673