Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.91% first-year return on $62,898 initial cash invested.
6.91%
Cash On Cash
9.25%
Cap Rate
1.43
DSCR
$3,397
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,397 income − $3,035 expenses = $362 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,898
Downpayment
20%
$42,760
Closing costs
1%
$2,138
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,397
Total Expenses
$3,035
Mortgage P&I
34%
$1,150
Property Taxes
6%
$189
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849